What Is GME Fair Value?
GameStop Corp. (GME) fair value estimate using multiple valuation models, updated daily.
As of September 15, 2026, GameStop Corp. (GME) has a composite fair value estimate of $13.45 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $21.44, suggesting the stock is overvalued by 37.3%.
Data as of September 15, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$13.45
vs. current price of $21.44(-37.3%)
How Is GME Fair Value Calculated?
Four independent models estimate what GME is worth. Each uses different inputs and assumptions. The composite blends them by weight.
GME Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$2.89
-86.5%Overvalued
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
GME Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$22.96
+7.1%Fair Value
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$18.00
-16.0%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $21.44 is 86.5% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $87.2M | $78.5M |
| Year 2 | $88.9M | $72.1M |
| Year 3 | $90.7M | $66.2M |
| Year 4 | $92.5M | $60.8M |
| Year 5 | $94.3M | $55.8M |
| Year 6 | $96.2M | $51.2M |
| Year 7 | $98.2M | $47.1M |
| Year 8 | $100.1M | $43.2M |
| Year 9 | $102.1M | $39.7M |
| Year 10 | $104.2M | $36.4M |
| Terminal Value | $1.25B | $435.7M |
What Are GME's Key Financial Metrics?
Earnings & Growth
Current Price
$21.44
EPS (TTM)
$1.52
Forward P/E
11.5
Profit Margin
25.2%
Cash & Balance Sheet
Free Cash Flow
85.5M
EBITDA
505.8M
Book Value
$13.02
Total Debt
4.3B
GME Fair Value FAQ
What is the fair value of GME?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), GME's estimated fair value is $13.45. The stock is currently trading at $21.44, which makes it overvalued by our analysis.
How is GME's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is GME overvalued or undervalued?
Based on our analysis, GME is overvalued. The current price of $21.44 is 37.3% above our estimated fair value of $13.45.
What do Wall Street analysts say about GME?
Analyst coverage data is not currently available for GME.