As of 2025-06-16, the Intrinsic Value of Games Workshop Group PLC (GAW.L) is 8,717.71 GBP. This GAW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,530.00 GBP, the upside of Games Workshop Group PLC is -47.30%.
The range of the Intrinsic Value is 6,819.22 - 12,470.41 GBP
Based on its market price of 16,530.00 GBP and our intrinsic valuation, Games Workshop Group PLC (GAW.L) is overvalued by 47.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,819.22 - 12,470.41 | 8,717.71 | -47.3% |
| DCF (Growth 10y) | 8,234.20 - 14,514.23 | 10,365.75 | -37.3% |
| DCF (EBITDA 5y) | 7,712.89 - 13,508.20 | 9,951.58 | -39.8% |
| DCF (EBITDA 10y) | 8,942.14 - 15,413.93 | 11,407.09 | -31.0% |
| Fair Value | 11,077.22 - 11,077.22 | 11,077.22 | -32.99% |
| P/E | 11,031.11 - 15,827.76 | 14,307.64 | -13.4% |
| EV/EBITDA | 5,207.79 - 13,925.39 | 9,420.14 | -43.0% |
| EPV | 4,375.85 - 5,699.06 | 5,037.47 | -69.5% |
| DDM - Stable | 3,850.54 - 9,789.67 | 6,820.10 | -58.7% |
| DDM - Multi | 6,015.53 - 11,082.98 | 7,723.97 | -53.3% |
| Market Cap (mil) | 5,311.75 |
| Beta | 1.38 |
| Outstanding shares (mil) | 0.32 |
| Enterprise Value (mil) | 5,232.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.45% |
| Cost of Debt | 4.29% |
| WACC | 10.39% |