Company being acquiredGME
GameStop Corp.
Retail—Computer & Computer Software Stores
- SEC CIK
- 0001326380
- Latest 10-K
- Mar 24, 2026
- Latest 10-Q
- Jun 11, 2026
- Latest period
- May 2, 2026
Applicable core inputs100%
Ready with partial-source review
Transaction analysis
Evaluate a potential transaction
Select the company being acquired and the buyer to review SEC-sourced financials, valuation, financing, and post-deal performance.
Analysis dateJul 24, 2026Saved example
Data readiness
GME + EBAY transaction analysis
Buyer / acquirerEBAY
EBAY INC
Services—Business Services, NEC
- SEC CIK
- 0001065088
- Latest 10-K
- Feb 19, 2026
- Latest 10-Q
- Apr 29, 2026
- Latest period
- Mar 31, 2026
Applicable core inputs100%
Ready with partial-source review
Key financial results
Normalized financial outputs
These values combine selected SEC facts into comparable trailing-period and balance-sheet measures for both companies.TTM = trailing twelve months · MRQ = most recent quarter
What this section tells you
This section shows which operating and balance-sheet measures are ready to support valuation and transaction calculations, along with the source quality of each value.
Data tagsReported / calculated Direct reporting or calculated from reported valuesNormalization review Normalized for reporting differences and may need reviewUser-reviewed Accepted adjustment with an audit note
Company being acquired
GME
90.0%overall usable
Key Financials
TTMRevenue$3.73B
Reported / calculated
Cost of Goods Sold$2.45B
Reported / calculated
SG&A$883.7M
Reported / calculated
D&A$13.5M
Reported / calculated
R&DNot available
Missing from filing
Other Exp (Inc) Net$19.7M
Reported / calculated
EBITDA$399.7M
Reported / calculated
InterestNot available
Missing from filing
Non-recurring CostsNot available
Missing from filing
Taxes$78.9M
Reported / calculated
Other Non-recurring Costs$13.7M
Reported / calculated
Net Income$763.2M
Reported / calculated
Capital Expenditures$19.1M
Reported / calculated
Free Cash Flow−$1.19B
Normalization review
Balance SheetShow MRQ detail
Assets
Cash & Equivalents$7.40B
Reported / calculated
Short Term Invests$970.5M
Reported / calculated
Net Receivables$58.8M
Reported / calculated
Inventory$423.3M
Reported / calculated
Other Current AssetsNot available
Missing from filing
Plant, Prop. & Equip.$51.9M
Reported / calculated
GoodwillNot available
Missing from filing
Intangible AssetsNot available
Missing from filing
Other LT Assets$63.2M
Reported / calculated
Liabilities and Equity
Accounts Payable$263.4M
Reported / calculated
Accrued Liabilities$372.5M
Reported / calculated
Short Term DebtNot available
Missing from filing
Current Part LT DebtNot available
Missing from filing
Other Current LiabilitiesNot available
Missing from filing
Long-term DebtNot available
Missing from filing
Other LT Liabilities$14.2M
Reported / calculated
Deferred LT LiabilitiesNot available
Missing from filing
Minority InterestNot available
Missing from filing
Total Stockholders Equity$5.84B
Reported / calculated
Check
Balance Sheet CheckNot available
Missing from filing
Buyer / acquirer
EBAY
96.7%overall usable
Key Financials
TTMRevenue$11.60B
Reported / calculated
Cost of Goods Sold$3.27B
Reported / calculated
SG&A$3.88B
Reported / calculated
D&A$448.0M
Reported / calculated
R&D$1.70B
Reported / calculated
Other Exp (Inc) NetNot available
Missing from filing
EBITDA$2.73B
Reported / calculated
Interest$246.0M
Reported / calculated
Non-recurring CostsNot available
Missing from filing
Taxes$289.0M
Reported / calculated
Other Non-recurring CostsNot available
Missing from filing
Net Income$2.04B
Reported / calculated
Capital Expenditures$486.0M
Reported / calculated
Free Cash Flow$1.61B
Normalization review
Balance SheetShow MRQ detail
Assets
Cash & Equivalents$2.89B
Reported / calculated
Short Term InvestsNot available
Missing from filing
Net Receivables$152.0M
Reported / calculated
InventoryNot available
Missing from filing
Other Current Assets$909.0M
Reported / calculated
Plant, Prop. & Equip.$1.20B
Reported / calculated
Goodwill$4.46B
Reported / calculated
Intangible AssetsNot available
Missing from filing
Other LT Assets$568.0M
Reported / calculated
Liabilities and Equity
Accounts Payable$311.0M
Reported / calculated
Accrued Liabilities$530.0M
Reported / calculated
Short Term Debt$750.0M
Reported / calculated
Current Part LT Debt$750.0M
Reported / calculated
Other Current Liabilities$2.46B
Reported / calculated
Long-term DebtNot available
Missing from filing
Other LT Liabilities$583.0M
Reported / calculated
Deferred LT LiabilitiesNot available
Missing from filing
Minority InterestNot available
Missing from filing
Total Stockholders Equity$4.41B
Reported / calculated
Check
Balance Sheet CheckNot available
Missing from filing
Normalized financialsOptional: confirm after checking the inputs and outputs
Scenario assumptions
Resolve judgment-based financial inputs
Assumptions fill judgment-based gaps or create a user-selected case without changing the original SEC-sourced facts.Recalculates retained facts without another SEC download
What this section tells you
This section keeps manual judgment visible and auditable by separating scenario overrides from reported financial data.
Keep reported facts and assumptions separate.
Leave a field blank to use the filing-derived calculation when available. Enter a value only when you want an explicit scenario override.
Financial assumptionsOptional: confirm after checking the inputs and outputs
Exceptions and review
What the automated process could not fully resolve
Review items identify missing, partial, or issuer-specific facts that may require an assumption or direct filing review.GME3 open items
ReviewA standardized debt total was unavailable. Reported instrument carrying values were summed and should be reviewed against the filing debt footnote.
R&D · TTM · Missing from filingInterest Expense · TTM · Missing from filingTotal Debt · PRIOR_MRQ · Missing from filing
EBAY1 open items
ReviewAt least one balance was sourced from an issuer extension concept in the selected inline XBRL filing.
Other Nonoperating Income / Expense · TTM · Missing from filing
DCF valuation
Turn normalized facts into a valuation range
A discounted cash flow model estimates enterprise value from forecasted unlevered cash flow and a terminal value.Build an editable forecast for the company being acquired, calculate stand-alone and with-synergies value, and test the resulting offer-price range.
GME · GameStop Corp.A live analysis is required to prepare an editable valuation.
Public comparables
Public Multiples Analysis
This section follows the workbook Public Multiples tab: build a reviewed peer set, calculate trading multiples, apply those multiples to the company being acquired, and select an offer-price conclusion range.What this section tells you
SEC disclosures help generate candidate companies, but comparable selection remains a valuation judgment. Review business model, revenue mix, geography, size, growth, margins, and capital intensity before relying on the implied prices.
Broad candidate universe; requires business-model and size screening.
Company-identified competitive context; not automatically a valuation peer.
Supplemental comparability evidence; designed for compensation benchmarking.
Candidate companies
Candidates are unselected until you add them to the peer set. Being named in the company filing is evidence for review, not proof of comparability.AMZN
AMAZON.COM, INC.Named in target annual filing competition disclosure
BBY
BEST BUY CO INCNamed in target annual filing competition disclosure
MSFT
MICROSOFT CORPNamed in target annual filing competition disclosure
TGT
TARGET CORPNamed in target annual filing competition disclosure
WMT
WALMART INC.Named in target annual filing competition disclosure
SEC screening basis
SIC is useful for generating a broad candidate universe, but it is not precise enough to establish the final peer set.- Company being acquired
- GameStop Corp.
- SEC SIC
- 5734 · Retail—Computer & Computer Software Stores
- Competition passages
- 3
Candidate signals identify companies for user review. Final public comparables should be selected using business model, revenue mix, geography, size, growth, margin, and capital-intensity criteria.
Public comparablesCalculate the peer set before marking this section reviewed.
Transaction structure
Move from acquired-company value to a proposed deal
This screen translates an offer price and cash/stock mix into purchase value, new financing, seller ownership, leverage, and preliminary EPS impact.Connect GME valuation work to an illustrative acquisition by EBAY, then test how the funding mix changes the combined-company screen.
EBAY INC buying GameStop Corp.A live analysis is required to prepare an editable transaction.
Valuation summary
Football Field and deal conclusion
The Football Field overlays low-to-high ranges from multiple methods. It is intended to show convergence, disagreement, and sensitivity—not to turn different methods into a single precise answer.What this section tells you
Stand-alone methods estimate unaffected value. Offer methods incorporate transaction premiums or acquisition-specific synergies. Weighting is separate within each group, and methods with insufficient observations are excluded until reviewed.
For Standalone
0%Valuation ApproachConservativeBest GuessOptimisticWeight
Standalone Range0.0%Weights become available when a method is ready.
For Offer Price
0%Valuation ApproachConservativeBest GuessOptimisticWeight
Offer Price Range0.0%Weights become available when a method is ready.
Sources and methodology
Selected SEC filings
This source trail identifies the annual and quarterly reports selected as of the analysis date.Data as of Jul 24, 2026
| Company | Form | Report date | Filed | Accession number | Status |
|---|---|---|---|---|---|
| GMETarget | 10-K | Jan 31, 2026 | Mar 24, 2026 | 0001326380-26-000013 | Found |
| GMETarget | 10-Q | May 2, 2026 | Jun 11, 2026 | 0001326380-26-000025 | Found |
| EBAYAcquirer | 10-K | Dec 31, 2025 | Feb 19, 2026 | 0001065088-26-000027 | Found |
| EBAYAcquirer | 10-Q | Mar 31, 2026 | Apr 29, 2026 | 0001065088-26-000093 | Found |
SEC EDGAR filings and Company FactsFY + current YTD - comparable prior YTDMissing values are not automatically replaced with zero