The Discounted Cash Flow (DCF) valuation of Games Workshop Group PLC (GAW.L) is 7,161.12 GBP. With the latest stock price at 13,920.00 GBP, the upside of Games Workshop Group PLC based on DCF is -48.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 11.0% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5,489.32 - 10,713.79 | 7,161.12 |
| Upside | -60.6% - -23.0% | -48.6% |