Games Workshop Group PLC
LSE:GAW

Watchlist Manager
Games Workshop Group PLC Logo
Games Workshop Group PLC
LSE:GAW
Watchlist
Price: 17 420 GBX 2.17% Market Closed
Market Cap: £5.8B

Relative Value

The Relative Value of one GAW stock under the Base Case scenario is hidden GBX. Compared to the current market price of 17 420 GBX, Games Workshop Group PLC is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GAW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

GAW Competitors Multiples
Games Workshop Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Games Workshop Group PLC
LSE:GAW
5.7B GBP 8.9 28.1 17.5 20.4
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 22.6 10.9 14
US
Hasbro Inc
NASDAQ:HAS
14.2B USD 3 -44.1 15.2 15.2
JP
Shimano Inc
TSE:7309
1.5T JPY 3.1 42.9 12.5 19.1
CA
BRP Inc
TSX:DOO
8.1B CAD 1 330.3 10.5 18.8
US
Acushnet Holdings Corp
NYSE:GOLF
5.9B USD 2.3 26.6 18.2 21.5
US
Brunswick Corp
NYSE:BC
5.7B USD 1.1 -41.9 12.1 23.4
US
Mattel Inc
NASDAQ:MAT
5.4B USD 1 13.7 8.3 10.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
37.3B CNY 2 20.7 15.8 15.8
IT
Technogym SpA
MIL:TGYM
3.6B EUR 3.8 37.6 18.4 25.5
JP
Yamaha Corp
TSE:7951
601.3B JPY 1.3 31.2 10.8 19.6
P/E Multiple
Earnings Growth PEG
UK
Games Workshop Group PLC
LSE:GAW
Average P/E: 61.5
28.1
5%
5.6
JP
Bandai Namco Holdings Inc
TSE:7832
22.6
7%
3.2
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -44.1 N/A N/A
JP
Shimano Inc
TSE:7309
42.9
N/A N/A
CA
BRP Inc
TSX:DOO
330.3
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
26.6
6%
4.4
US
Brunswick Corp
NYSE:BC
Negative Multiple: -41.9 N/A N/A
US
Mattel Inc
NASDAQ:MAT
13.7
15%
0.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
20.7
26%
0.8
IT
Technogym SpA
MIL:TGYM
37.6
18%
2.1
JP
Yamaha Corp
TSE:7951
31.2
44%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Games Workshop Group PLC
LSE:GAW
Average EV/EBITDA: 13.6
17.5
4%
4.4
JP
Bandai Namco Holdings Inc
TSE:7832
10.9
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
15.2
10%
1.5
JP
Shimano Inc
TSE:7309
12.5
N/A N/A
CA
BRP Inc
TSX:DOO
10.5
9%
1.2
US
Acushnet Holdings Corp
NYSE:GOLF
18.2
7%
2.6
US
Brunswick Corp
NYSE:BC
12.1
14%
0.9
US
Mattel Inc
NASDAQ:MAT
8.3
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.8
38%
0.4
IT
Technogym SpA
MIL:TGYM
18.4
14%
1.3
JP
Yamaha Corp
TSE:7951
10.8
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Games Workshop Group PLC
LSE:GAW
Average EV/EBIT: 18.5
20.4
4%
5.1
JP
Bandai Namco Holdings Inc
TSE:7832
14
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
15.2
5%
3
JP
Shimano Inc
TSE:7309
19.1
N/A N/A
CA
BRP Inc
TSX:DOO
18.8
12%
1.6
US
Acushnet Holdings Corp
NYSE:GOLF
21.5
5%
4.3
US
Brunswick Corp
NYSE:BC
23.4
N/A N/A
US
Mattel Inc
NASDAQ:MAT
10.5
8%
1.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.8
33%
0.5
IT
Technogym SpA
MIL:TGYM
25.5
17%
1.5
JP
Yamaha Corp
TSE:7951
19.6
N/A N/A