Price × crowd
Why this score
Each part compares today with this ticker's own last 60 trading days. The centre line is normal.
- Attention 35%+0.6σ
- Opinion 35%+1.3σ
- Breadth 15%0.0σ
- Momentum 15%+0.4σ
- Sources confirming
- 0
- Driven by
- The crowd (no big news)
Herd behaviour
What the crowd is saying
No narratives for GME yet. They come from what people post (Bluesky, Hacker News, and Reddit once connected).
All narratives on Crowd →Valuation
Discounted cash flow. Valued on free cash flow: what the business generates for everyone who funds it.
| WACC ↓ g → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 10.8% | 15 | 15 | 16 | 16 | 16 |
| 11.3% | 15 | 15 | 15 | 16 | 16 |
| 11.8% | 15 | 15 | 15 | 15 | 15 |
| 12.3% | 15 | 15 | 15 | 15 | 15 |
| 12.8% | 14 | 15 | 15 | 15 | 15 |
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Growth | -10.0% | -8.6% | -7.2% | -5.8% | -4.4% | -3.1% | -1.7% | -0.3% | 1.1% | 2.5% |
| Revenue | $3.2B | $2.9B | $2.7B | $2.6B | $2.4B | $2.4B | $2.3B | $2.3B | $2.3B | $2.4B |
| Free cash flow | $344M | $315M | $292M | $275M | $263M | $255M | $250M | $250M | $252M | $259M |
| Worth today | $308M | $251M | $209M | $176M | $150M | $130M | $114M | $102M | $92M | $85M |
Where the starting numbers come from
- Revenue, last 12 months
- $3.6B
- Revenue growth: 3-yr avg / last yr
- -15.1% / -5.1%
- FCF margin: last 12 mo / 3-yr median
- 18.6% / 3.0%
- Risk-free rate
- 5.28%
- Beta (Finnhub, adjusted toward 1)
- 1.46
- Stock premium over Treasuries
- 4.5%
- Cost of equity = rf + β × premium
- 11.8%
- Cost of debt (before tax)
- 6.8%
- Tax rate
- 17.9%
- Equity share of funding
- 100%
Free cash flow = operating cash flow − capital spending − stock-based pay + after-tax interest. Growth starts at the average of the 3-year and last-year rates; the margin is the average of the last 12 months and the 3-year median.
SEC EDGAR XBRL · Risk-free: 10-year Treasury, 2026-10-02 · Beta: Finnhub, adjusted toward 1 · debt_long not reported on the latest balance sheet; treated as 0 · debt_current not reported on the latest balance sheet; treated as 0 · debt_short not reported on the latest balance sheet; treated as 0 · minority_interest not reported on the latest balance sheet; treated as 0
Key stats
From Finnhub, updated a few times a day.