What is GameStop Corp. worth?
With the base-case assumptions below, a discounted cash flow model on GameStop Corp.'s reported free cash flow gives $19.91 per share. The share price was $23.39 on September 25, 2026, 17% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -10.0% | 10.0% | $15.87 | -32% |
| Base | -5.0% | 9.0% | $19.91 | -15% |
| Bull | 0.0% | 8.0% | $27.45 | +17% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $22.60 | $23.39 | $24.36 | $25.57 | $27.12 |
| 8.0% | $20.62 | $21.13 | $21.74 | $22.46 | $23.35 |
| 9.0% | $19.15 | $19.50 | $19.91 | $20.38 | $20.94 |
| 10.0% | $18.03 | $18.28 | $18.56 | $18.89 | $19.26 |
| 11.0% | $17.14 | $17.32 | $17.53 | $17.76 | $18.02 |
Where the presets come from
Base: years 1 to 5 grow at GameStop Corp.'s revenue growth rate over the last 5 fiscal years (-6.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions