THE INVESTOR'S DESK
SPY +0.67%QQQ +0.88%IWM +0.66%
MARKET CLOSED

GME

GameStop CorpQuiet & expensive
$25.24+0.54 ▲ +2.19%Oct 5, 4:00 PM ET
OptionsPaper trade
Target price$15.07by DCF40.3% below the price
Crowd score40/100Crowd-driven · 1 confirming
Sentiment+0.17FinBERT, −1 to +1
Mentions · 24h7▲ +11.4% vs 7-day avg

Price × crowd

1M3M1Y5Y
10152025TARGET 15.07Jan 17, 2026May 23, 2026Sep 25, 2026

Why this score

3 sources

Each part compares today with this ticker's own last 60 trading days. The centre line is normal.

  • Attention 35%+0.6σ
  • Opinion 35%+2.2σ
  • Breadth 15%0.0σ
  • Momentum 15%+0.8σ
Wikipedia +0.6σHeadlines −0.4σBluesky +2.2σ
Sources confirming
1
Driven by
The crowd (no big news)
Consensus
100% one side

Herd behaviour

score, last year
060100NovJanMarMayJulSep
Hype gap+1.8σCrowd and news are roughly in step.
Fades in4.3 daysBursts of attention halve in about this many trading days.
Talk vs pricemove +1.2σToday's price move compared with the last 60 days.
StreaknoneTrading days in a row at a score of 60 or more.

What the crowd is saying

24h
  • Health+0.1947% of mentions
  • Cohen ryan0.0011% of mentions
  • Bought open0.0011% of mentions
All narratives on Crowd →

Valuation

drag to change
Target priceDCF$15.0740.3% below today's price of $25.24
FILINGS TO 2026-08-01

Discounted cash flow. Valued on free cash flow: what the business generates for everyone who funds it.

-10.0%
Fades to terminal growth by year 10 · starts at -10.00%
10.8%
Share of revenue left as cash · starts at 10.77%
11.8%
What all investors demand each year · starts at 11.84%
2.50%
Forever, after year 10 · starts at 2.50%
How the value adds up
10 years of free cash flow, today's value$1.6B
+Everything after year 10$928M
Business value (EV)$2.5B
+Cash and investments$5.1B
−Debt and minority interests$0.00
Owners' value$7.6B
÷Shares0.50B
Per share$15.07
36% of the value comes after year 10.
If the rates were different
WACC ↓ g →1.5%2.0%2.5%3.0%3.5%
10.8%1515161616
11.3%1515151616
11.8%1515151515
12.3%1515151515
12.8%1415151515
Rows: WACC. Columns: terminal growth. Centre = your settings. Green = above today's price.
The 10-year projection
Year12345678910
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

Market cap$12.5B
P/E (TTM)13.9
Gross margin37.9%
Operating margin13.5%
52-week range$17.79 – $28.10
Avg volume (10 days)11.8M
Beta1.68

From Finnhub, updated a few times a day.