The Discounted Cash Flow (DCF) valuation of Games Workshop Group PLC (GAW.L) is 8,129.65 GBP. With the latest stock price at 16,130.00 GBP, the upside of Games Workshop Group PLC based on DCF is -49.6%.
Based on the latest price of 16,130.00 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 49.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.8% | 10.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,530.57 - 11,039.95 | 8,129.65 |
| Upside | -59.5% - -31.6% | -49.6% |