Games Workshop Group PLC
LSE:GAW

Watchlist Manager
Games Workshop Group PLC Logo
Games Workshop Group PLC
LSE:GAW
Watchlist
Price: 11 940 GBX 0.59% Market Closed
Market Cap: 3.9B GBX
Have any thoughts about
Games Workshop Group PLC?
Write Note

Relative Value

The Relative Value of one GAW stock under the Base Case scenario is 6 571.03 GBX. Compared to the current market price of 11 940 GBX, Games Workshop Group PLC is Overvalued by 45%.

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
Base Case
6 571.03 GBX
Overvaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
6
Median 3Y
6.7
Median 5Y
7
Industry
1.1
Forward
7
vs History
33
vs Industry
18
Median 3Y
23.3
Median 5Y
24.1
Industry
17.6
Forward
24.4
vs History
50
vs Industry
20
Median 3Y
18.3
Median 5Y
20.2
Industry
10.8
vs History
65
vs Industry
29
Median 3Y
26.1
Median 5Y
28.6
Industry
16.3
vs History
30
vs Industry
1
Median 3Y
13.1
Median 5Y
13.9
Industry
1.7
vs History
39
vs Industry
5
Median 3Y
6.5
Median 5Y
6.9
Industry
1.2
Forward
6.8
vs History
42
vs Industry
16
Median 3Y
9.3
Median 5Y
10.1
Industry
4.1
vs History
42
vs Industry
20
Median 3Y
14.5
Median 5Y
15.5
Industry
9.2
Forward
15.5
vs History
46
vs Industry
17
Median 3Y
17.7
Median 5Y
19.1
Industry
11.8
Forward
18.5
vs History
52
vs Industry
17
Median 3Y
18.1
Median 5Y
19.9
Industry
10.2
vs History
58
vs Industry
20
Median 3Y
22.9
Median 5Y
25.4
Industry
12.6
vs History
36
vs Industry
3
Median 3Y
14.1
Median 5Y
14.7
Industry
1.4

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
3.9B GBP 7.5 26 16 19.1
JP
Bandai Namco Holdings Inc
TSE:7832
2.2T JPY 2 19 12.6 17.5
JP
Shimano Inc
TSE:7309
1.9T JPY 4.4 34.4 15.5 21.8
US
Hasbro Inc
NASDAQ:HAS
8.8B USD 2 -13.7 13.3 17.1
US
Mattel Inc
NASDAQ:MAT
6.3B USD 1.2 11.5 8.9 11
US
Brunswick Corp
NYSE:BC
5.4B USD 1 19.8 9.3 14.3
US
Acushnet Holdings Corp
NYSE:GOLF
4.3B USD 1.8 22.7 14.9 17.7
US
Polaris Inc
NYSE:PII
3.8B USD 0.5 18.5 9.4 19
JP
Sega Sammy Holdings Inc
TSE:6460
575.6B JPY 1.2 14.3 7 9.1
US
Yeti Holdings Inc
NYSE:YETI
3.4B USD 1.9 17.1 10.5 12.4
CA
BRP Inc
TSX:DOO
4.9B CAD 0.5 19.5 6 8.9

See Also

Discover More
Back to Top