The Discounted Cash Flow (DCF) valuation of Games Workshop Group PLC (GAW.L) is 9,453.17 GBP. With the latest stock price at 15,210.00 GBP, the upside of Games Workshop Group PLC based on DCF is -37.8%.
Based on the latest price of 15,210.00 GBP and our DCF valuation, Games Workshop Group PLC (GAW.L) is a sell. selling GAW.L stocks now will result in a potential gain of 37.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.2% | 9.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7,591.93 - 12,847.00 | 9,453.17 |
| Upside | -50.1% - -15.5% | -37.8% |