AI Tokens
Stock Analysis on Net

GameStop Corp. (NYSE:GME)

This company has been moved to the archive! The financial data has not been updated since June 11, 2024.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

GameStop Corp., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Net income (loss) 6,700 (313,100) (381,300) (215,300) (470,900) (673,000)
Less: Income (loss) from discontinued operations, net of tax — — — (700) (6,500) 121,800
Add: Income tax expense 6,400 11,000 (14,100) (55,300) 37,600 41,700
Earnings before tax (EBT) 13,100 (302,100) (395,400) (269,900) (426,800) (753,100)
Add: Interest expense — — 26,900 34,000 38,500 56,800
Earnings before interest and tax (EBIT) 13,100 (302,100) (368,500) (235,900) (388,300) (696,300)
Add: Depreciation and amortization 56,200 61,700 77,200 80,700 96,200 126,900
Earnings before interest, tax, depreciation and amortization (EBITDA) 69,300 (240,400) (291,300) (155,200) (292,100) (569,400)

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).


The financial trajectory over the six-year period ending February 3, 2024, is characterized by a transition from substantial operational losses to a state of marginal profitability. While the period between 2019 and 2023 was marked by consistent negative earnings across all primary metrics, the fiscal year ending in 2024 represents a significant inflection point where all reported income measures shifted into positive territory.

EBITDA Performance Trends
A volatile but overall upward trajectory is observed in the Earnings before interest, tax, depreciation and amortization. EBITDA losses narrowed from 569.4 million US dollars in 2019 to a peak improvement of -155.2 million US dollars in 2021. A subsequent regression occurred in 2022, with losses widening to 291.3 million US dollars, before stabilizing slightly at -240.4 million US dollars in 2023. The period concluded with a pivot to a positive EBITDA of 69.3 million US dollars in 2024.
Profitability and Net Income Correlation
Net income followed a pattern similar to EBITDA but remained more deeply negative throughout the analysis period. The most significant loss was recorded in 2019 at 673 million US dollars. The shift to a positive net income of 6.7 million US dollars in 2024 indicates that the company has moved beyond the break-even point, although the margin remains slim relative to previous historical losses.
Operational Efficiency and Non-Cash Expenses
The variance between EBIT and EBITDA provides insight into the impact of depreciation and amortization. In the final reporting period of 2024, the gap between EBIT (13.1 million US dollars) and EBITDA (69.3 million US dollars) suggests significant non-cash charges that offset operational gains. The consistent gap between these figures throughout the period indicates a steady level of capital asset amortization despite the volatility in core earnings.
Analysis of the 2022 Regression
A notable disruption in the recovery trend occurred between 2021 and 2022. During this interval, EBITDA losses nearly doubled from 155.2 million US dollars to 291.3 million US dollars, and net losses increased from 215.3 million US dollars to 381.3 million US dollars. This indicates a period of diminished operational performance or increased expenditure that temporarily reversed the gains made in the preceding two years.

In summary, the financial data reflects a successful transition to positivity in 2024 after several years of substantial deficits. The conversion of EBITDA from a negative 240.4 million US dollars in 2023 to a positive 69.3 million US dollars in 2024 suggests a meaningful improvement in operational cash flow generation.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

GameStop Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 9,537,822
Earnings before interest, tax, depreciation and amortization (EBITDA) 69,300
Valuation Ratio
EV/EBITDA 137.63
Benchmarks
EV/EBITDA, Competitors1
Amazon.com Inc. 16.82
Home Depot Inc. 16.05
Lowe’s Cos. Inc. 13.32
TJX Cos. Inc. 17.30
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 20.55
EV/EBITDA, Industry
Consumer Discretionary 22.07

Based on: 10-K (reporting date: 2024-02-03).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

GameStop Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 3,570,235 5,702,136 5,469,679 12,565,736 193,702 231,346
Earnings before interest, tax, depreciation and amortization (EBITDA)2 69,300 (240,400) (291,300) (155,200) (292,100) (569,400)
Valuation Ratio
EV/EBITDA3 51.52 — — — — —
Benchmarks
EV/EBITDA, Competitors4
Amazon.com Inc. 19.36 19.88 28.04 21.27 — —
Home Depot Inc. 16.56 12.29 14.08 16.53 — —
Lowe’s Cos. Inc. 13.26 11.98 12.43 14.41 — —
TJX Cos. Inc. 15.33 15.36 13.00 65.35 — —
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 18.29 17.44 20.13 20.16 — —
EV/EBITDA, Industry
Consumer Discretionary 20.91 18.33 20.01 21.51 — —

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 3,570,235 ÷ 69,300 = 51.52

4 Click competitor name to see calculations.


The financial data indicates a period of extreme volatility in enterprise value coupled with a long-term transition in operational profitability. While the enterprise value experienced a massive surge and subsequent correction, the EBITDA trend reflects a move from significant operational losses toward a positive earnings position.

Enterprise Value Trends
Enterprise value remained relatively stable between 2019 and 2020 before experiencing an exponential increase to 12.57 billion US dollars in 2021. Following this peak, a downward trajectory was observed, with the value contracting to 5.47 billion US dollars in 2022 and further declining to 3.57 billion US dollars by February 3, 2024.
EBITDA Performance
The company operated with negative EBITDA for five consecutive years from 2019 through 2023. The deepest loss occurred in 2019 at 569.4 million US dollars. A positive shift in operational performance is evident in the final period ending February 3, 2024, where EBITDA turned positive, reaching 69.3 million US dollars.
EV/EBITDA Ratio Analysis
Due to negative EBITDA values between 2019 and 2023, a meaningful EV/EBITDA ratio was not applicable during those years. With the achievement of positive EBITDA in 2024, the ratio is calculated at 51.52. This high multiple suggests a valuation that significantly exceeds current operational earnings, reflecting either market expectations of future growth or a premium attributed to the enterprise value relative to its current cash flow generation.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?