|
GameStop Corp.
(GME)
|
| |
| Sector: |
Services |
| Industry: |
Electronics Stores |
| Stock Type: | Aggressive Growth |
| Top Industry Grower: | GME |
GME was last updated 16 days 18 hours 58 minutes ago. Use MrStockQuickie's
Free Value Investor Tool to view this data in real time.
The Numbers
| metric | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| Return on Capital | 0.0% | 19.2% | 11.1% | 10.3% | 6.5% | 7.9% | 17.8% | 18.8% |
| Equity/Share | $-0.05 | $4.57 | $4.99 | $4.72 | $8.99 | $8.71 | $11.36 | $11.99 |
| Earnings/Share | $0.09 | $0.44 | $0.53 | $0.53 | $0.81 | $1.00 | $1.75 | $1.96 |
| FCF/Share | $0.74 | $0.44 | $0.06 | $0.41 | $0.56 | $1.83 | $2.00 | $2.45 |
| Sales/Share | $14.37 | $11.27 | $13.27 | $16.02 | $24.93 | $33.66 | $43.26 | $45.96 |
| Gross Margin | 23.8% | 25.4% | 27.7% | 27.9% | 28.2% | 27.7% | 25.6% | 25.4% |
The Trends
long term trend
| ROIC | BVPS | EPS | FCFPS | SPS |
|---|
| 4% | 7% | 8% | 8% | 7% |
|
growth acceleration trend
| ROIC | BVPS | EPS | FCFPS | SPS |
|---|
| 3% | -5% | -0% | -1% | -2% |
|
Quick Financial Health
ebit/interest [on debt]
| GME | EQUITY_INDUSTRY | market |
|---|
| 16.80 | 7.90 | 58.10 |
|
cash/debt
| 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| 0.2 | Low Debt | Low Debt | 3.99 | 0.3 | 0.49 | 0.88 | 1.08 |
|
growth
| 7 | 5 | 3 | 1 |
|---|
| 28% | -94% | 54% | 24% |
|
equity/debt
| 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| Low Debt | Low Debt | Low Debt | 25.0 | 1.16 | 1.64 | Low Debt | Low Debt |
|
|
assets/liabilities
| 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| 0.99 | 3.15 | 2.95 | 2.46 | 1.59 | 1.7 | 1.97 | 2.12 |
|
|
The Ratios
PEG
| Entity | Current | Next Year (Current PE) | Next Year (Forward PE) | Five Year |
|---|
| GME | 0.36 | 0.71 | 0.59 | 0.51 | | Industry | -0.32 | -1.69 | -2.09 | 8.26 | | Market | 0.40 | 0.68 | 0.69 | 1.07 |
|
Valuations
| Entity | Price/Earnings | Price/Book | Price/Sales | Price/Cash Flow | Div. Yield (%) |
|---|
| GME | 11.5 | 2.0 | 0.5 | 6.9 | 0.0 | | Industry | 17.5 | 1.4 | 0.4 | 8.9 | 0.0 | | Market | 13.0 | 2.9 | 1.7 | 9.1 | 3.2 |
|
The Pricing Metrics
Growth Rates
| Zacks | Reuters | Thomson Fin. | BVPS | EPS | FCFPS | SPS |
|---|
| 19.0% | 19.0% | 18.5% | 22.8% | 28.4% | 26.1% | 25.4% | | Next Year's Growth Estimate | 16.2% | | Priced-In Growth | 18.9% | | Intrinsic Growth | 25.2% | | WACC | 9.2% |
|
Mulitple History
| 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| 21.0 | 13.4 | 17.1 | 18.8 | 23.5 | 25.1 | 12.6 | | Front Loaded Estimate | 19.2 | | High Growth Estimate | 37.9 | | Five Year Avgerage | 31.0 |
|
Quality and Value
Quality (0-10)
| Inferior | Low | Below Avg. | Average | Above Avg. | High | Superior |
|---|
| | | | | | 9.9 | |
|
Valuations
| | PE | EPS | PRICE | VALUE/PRICE | MOS |
|---|
| Current Price | 11.5 | $2.13 | $24.60 | 1.000 | 0.0% | | Intrinsic Value | 18.3 | $2.75 | $50.31 | 2.045 | 51.1% | | Discounted Cash Flow (DCF) | --- | --- | $32.97 | 1.340 | 25.4% | | Price Adjusted for Industry | 11.5 | $2.13 | $24.60 | 1.000 | 0.0% | | Price Adjusted for Market | 12.0 | $2.13 | $25.59 | 1.040 | 3.9% | | EPS estimated FY08 Price | 12.1 | $2.38 | $28.74 | 1.168 | 14.4% | | ROIC-WACC Spread | 9.53% | | EPS Quality (OIPS/E) | 1.82 | | Cash Quality (FCFPS/EPS) | 0.84 | | Short % of Float | 4.5% |
|
