Games Workshop Group PLC
LSE:GAW

Watchlist Manager
Games Workshop Group PLC Logo
Games Workshop Group PLC
LSE:GAW
Watchlist
Price: 19 375 GBX -0.39% Market Closed
Market Cap: £6.4B

EV/S

9.6
Current
30%
More Expensive
vs 3-y average of 7.4

Enterprise Value to Sales (EV/S) ratio compares a company`s total enterprise value to its revenue. It shows how much investors are paying for each dollar of the company`s sales, including both equity and debt.

EV/S
9.6
=
Enterprise Value
GBX5.6B
/
Revenue
£650.1m

Enterprise Value to Sales (EV/S) ratio compares a company`s total enterprise value to its revenue. It shows how much investors are paying for each dollar of the company`s sales, including both equity and debt.

EV/S
9.6
=
Enterprise Value
GBX5.6B
/
Revenue
£650.1m

Valuation Scenarios

Games Workshop Group PLC is trading above its 3-year average

If EV/S returns to its 3-Year Average (7.4), the stock would be worth GBX14 926.84 (23% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-100%
Maximum Upside
No Upside Scenarios
Average Downside
61%
Scenario EV/S Value Implied Price Upside/Downside
Current Multiple 9.6 GBX19 375
0%
3-Year Average 7.4 GBX14 926.84
-23%
5-Year Average 7.4 GBX14 945.99
-23%
Industry Average 0 GBX1.95
-100%
Country Average 0 GBX8.42
-100%

Forward EV/S
Today’s price vs future revenue

Today's Enterprise Value Revenue Forward EV/S
GBX5.6B
/
Dec 2025
£650.1m
=
9.6
Current
GBX5.6B
/
Jun 2026
£661.9m
=
8.4
Forward
GBX5.6B
/
Jun 2027
£704.1m
=
7.9
Forward
GBX5.6B
/
Jun 2028
£751.6m
=
7.4
Forward

Forward EV/S shows whether today’s EV/S still looks high or low once future revenue are taken into account.

Peer Comparison

All Multiples
EV/S
P/E
All Countries
Close
Market Cap EV/S P/E
UK
Games Workshop Group PLC
LSE:GAW
6.4B GBP 9.6 30.8
JP
Bandai Namco Holdings Inc
TSE:7832
2.4T JPY 1.6 20.8
US
Hasbro Inc
NASDAQ:HAS
13.4B USD 3.2 -40.9
JP
Shimano Inc
TSE:7309
1.4T JPY 2.1 38.4
CA
BRP Inc
TSX:DOO
8.4B CAD 1.2 18.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41.4B CNY 1.5 24.6
US
Acushnet Holdings Corp
NYSE:GOLF
5.7B USD 2.5 29.5
US
Brunswick Corp
NYSE:BC
5.2B USD 1.3 -37.5
IT
Technogym SpA
MIL:TGYM
4B EUR 3.8 35.5
US
Mattel Inc
NASDAQ:MAT
4.5B USD 1 11.3
US
Polaris Inc
NYSE:PII
3.8B USD 0.7 -8.1
P/E Multiple
Earnings Growth PEG
UK
Games Workshop Group PLC
LSE:GAW
Average P/E: 26.1
30.8
5%
6.2
JP
Bandai Namco Holdings Inc
TSE:7832
20.8
7%
3
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -40.9 N/A N/A
JP
Shimano Inc
TSE:7309
38.4
32%
1.2
CA
BRP Inc
TSX:DOO
18.2
34%
0.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.6
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
29.5
12%
2.5
US
Brunswick Corp
NYSE:BC
Negative Multiple: -37.5 N/A N/A
IT
Technogym SpA
MIL:TGYM
35.5
13%
2.7
US
Mattel Inc
NASDAQ:MAT
11.3
11%
1
US
Polaris Inc
NYSE:PII
Negative Multiple: -8.1 N/A N/A

Market Distribution

Higher than 96% of companies in United Kingdom
Percentile
96th
Based on 1 990 companies
96th percentile
9.6
Low
0 — 0
Typical Range
0 — 0
High
0 —
Distribution Statistics
United Kingdom
Min 0
30th Percentile 0
Median 0
70th Percentile 0
Max 3 279.7

Games Workshop Group PLC
Glance View

Games Workshop Group PLC, headquartered in Nottingham, England, is a remarkable success story in the niche yet fiercely dedicated realm of miniature wargaming. Emerging from a trio of gaming aficionados in the 1970s, the company established itself as the unrivaled authority in the tabletop wargaming universe, notably through its flagship brand, Warhammer. Known for crafting meticulously detailed miniature figures and models, Games Workshop couples these with compelling lore and immersive rule sets. This combination engages hobbyists globally, who are not just players but avid collectors and craftsmen. The company has cultivated a powerful community and culture around its products, fueling a cycle of creativity and loyalty. The core of its business model hinges on a vertically integrated approach, managing everything from design to retail. This allows Games Workshop to maintain stringent quality control and safeguard its intellectual property, which it monetizes through an array of channels. Most notably, its revenue streams are anchored in the sales of miniature figures, accessories, and proprietary paints, sold both directly via its own branded stores and online platforms, and indirectly through independent retailers. Additionally, licensing deals, particularly in video games and publishing, further leverage the Warhammer universe, expanding exposure while generating significant free cash flow. The company has astutely nurtured a premium brand that, despite being niche, commands a fervent and globally dispersed fanbase, leading to sustained financial growth and impressive shareholder returns.

GAW Intrinsic Value
7 994.01 GBX
Overvaluation 59%
Intrinsic Value
Price GBX19 375
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett