DCF Value

The DCF Value for Games Workshop Group PLC (G7W) under the Base Case is 100.94 EUR. Compared with the current market price of 191.7 EUR, the stock appears Overvalued by 47% .

Key assumptions
G7W DCF Value
Base Case
€100.94
Overvaluation 47%
DCF Value
Price €191.7
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time