As of 2025-05-26, the Fair Value of Games Workshop Group PLC (GAW.L) is 10,359.38 GBP. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 15,430.00 GBP, the upside of Games Workshop Group PLC is -32.86%.
With the market price of 15,430.00 GBP and our fair value calculation, Games Workshop Group PLC (GAW.L) is not a good investment. Investing in GAW.L stocks now will result in a potential loss of 32.86%.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-05-31 | 2021-05-30 | 2022-05-29 | 2023-05-28 | 2024-06-02 | 5Y Avg | |
| Net income | 71.30 | 122.00 | 128.40 | 134.70 | 151.10 | 121.50 |
| YoY growth | 8.32% | 71.11% | 5.25% | 4.91% | 12.18% | 20.35% |
| Market Cap (mil) | 5,301.85 |
| P/E | 30.31x |
| Forward P/E | 28.90x |
| EPS | 509.01 |
| Avg earnings growth rate | 20.35% |
| TTM earnings | 174.90 |