As of 2024-12-14, the Intrinsic Value of Games Workshop Group PLC (GAW.L) is 7,161.12 GBP. This GAW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13,920.00 GBP, the upside of Games Workshop Group PLC is -48.60%.

The range of the Intrinsic Value is 5,489.32 - 10,713.79 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	5,489.32 - 10,713.79	7,161.12	-48.6%
DCF (Growth 10y)	6,634.85 - 12,628.92	8,572.68	-38.4%
DCF (EBITDA 5y)	5,871.64 - 11,353.90	8,124.49	-41.6%
DCF (EBITDA 10y)	6,933.50 - 13,191.57	9,406.51	-32.4%
Fair Value	9,227.71 - 9,227.71	9,227.71	-33.71%
P/E	4,289.23 - 8,158.48	4,827.89	-65.3%
EV/EBITDA	5,673.34 - 12,024.61	8,558.69	-38.5%
EPV	4,441.84 - 6,287.67	5,364.75	-61.5%
DDM - Stable	3,135.61 - 8,585.02	5,860.32	-57.9%
DDM - Multi	5,038.80 - 9,799.50	6,568.63	-52.8%