Games Workshop Group PLC
LSE:GAW

Watchlist Manager
Games Workshop Group PLC Logo
Games Workshop Group PLC
LSE:GAW
Watchlist
Price: 15 070 GBX 0.74%
Market Cap: 5B GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one GAW stock under the Base Case scenario is hidden GBX. Compared to the current market price of 15 070 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

Valuation Multiples

8.6
P/S
P/S
Price to Sales
8.6
vs History
26
vs Industry
5
Median 3Y
6.7
Median 5Y
7.4
Industry
1.1
Forward
8.4
More Details
28.4
P/E
P/E
Price to Earnings
28.4
vs History
25
vs Industry
16
Median 3Y
23.5
Median 5Y
24.8
Industry
16.6
Forward
27.6
More Details
25
P/OCF
P/OCF
Price to OCF
25
vs History
15
vs Industry
16
Median 3Y
18.3
Median 5Y
20.4
Industry
10.2
More Details
34.1
P/FCFE
P/FCFE
Price to FCFE
34.1
vs History
23
vs Industry
20
Median 3Y
26.3
Median 5Y
28.8
Industry
17.2
More Details
17.2
P/B
P/B
Price to Book Value
17.2
vs History
19
vs Industry
1
Median 3Y
13.3
Median 5Y
14.4
Industry
1.5
More Details
8.4
EV/S
EV/S
Enterprise Value to Sales
8.4
vs History
26
vs Industry
4
Median 3Y
6.5
Median 5Y
7.3
Industry
1.2
Forward
8.3
More Details
11.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.9
vs History
25
vs Industry
17
Median 3Y
9.3
Median 5Y
10.5
Industry
3.9
More Details
17.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
17.7
vs History
26
vs Industry
17
Median 3Y
14.5
Median 5Y
16
Industry
8.5
Forward
17.6
More Details
20.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.8
vs History
30
vs Industry
17
Median 3Y
17.8
Median 5Y
19.3
Industry
11.7
Forward
20.6
More Details
24.4
EV/OCF
EV/OCF
Enterprise Value to OCF
24.4
vs History
15
vs Industry
16
Median 3Y
18.1
Median 5Y
20.1
Industry
10.1
More Details
30.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
30.5
vs History
19
vs Industry
16
Median 3Y
22.9
Median 5Y
25.6
Industry
13.1
More Details
18.6
EV/IC
EV/IC
Enterprise Value to IC
18.6
vs History
28
vs Industry
2
Median 3Y
14.1
Median 5Y
15.3
Industry
1.2
More Details

Multiples Across Competitors

GAW Competitors Multiples
Games Workshop Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Games Workshop Group PLC
LSE:GAW
5B GBP 8.6 28.4 17.7 20.8
JP
Bandai Namco Holdings Inc
TSE:7832
3.1T JPY 2.5 18.4 11.7 14.3
JP
Shimano Inc
TSE:7309
1.8T JPY 4 23.3 13.9 19.2
US
Hasbro Inc
NASDAQ:HAS
8.4B USD 2 21.8 11.9 14.4
US
Mattel Inc
NASDAQ:MAT
5.2B USD 1 9.6 6.8 8.3
JP
Sega Sammy Holdings Inc
TSE:6460
597B JPY 1.4 15.1 8.5 11.4
CN
Bloks Group Ltd
HKEX:325
29.6B HKD 31.7 -134.9 227.6 349.9
US
Acushnet Holdings Corp
NYSE:GOLF
3.8B USD 1.5 17.7 12.3 14.4
JP
Yamaha Corp
TSE:7951
506.5B JPY 1.1 21.8 8.7 16.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.8B CNY 1.5 15.4 14.3 14.3
JP
Sankyo Co Ltd
TSE:6417
466.9B JPY 2.6 9.1 3.6 3.7

See Also

Summary
GAW intrinsic value, competitors valuation, and company profile.
DCF Valuation
GAW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GAW stock valuation using valuation multiples.
Wall Street Estimates
GAW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GAW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 248,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.