Games Workshop Group PLC
LSE:GAW

Watchlist Manager
Games Workshop Group PLC Logo
Games Workshop Group PLC
LSE:GAW
Watchlist
Price: 19 460 GBX -0.46% Market Closed
Market Cap: 6.4B GBX

Relative Value

The Relative Value of one GAW stock under the Base Case scenario is hidden GBX. Compared to the current market price of 19 460 GBX, Games Workshop Group PLC is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GAW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
5
Median 3Y
7.4
Median 5Y
7.6
Industry
1.2
Forward
9.8
vs History
6
vs Industry
16
Median 3Y
25.3
Median 5Y
25.3
Industry
18.6
Forward
33.5
vs History
11
vs Industry
16
Median 3Y
18.9
Median 5Y
20.4
Industry
11.8
vs History
20
vs Industry
20
Median 3Y
26.2
Median 5Y
27.7
Industry
18.9
vs History
3
vs Industry
1
Median 3Y
14.4
Median 5Y
14.8
Industry
1.7
vs History
4
vs Industry
4
Median 3Y
7.3
Median 5Y
7.4
Industry
1.4
Forward
9.6
vs History
6
vs Industry
17
Median 3Y
10.4
Median 5Y
10.8
Industry
4.4
vs History
6
vs Industry
17
Median 3Y
15.7
Median 5Y
16.2
Industry
11.1
Forward
21.3
vs History
7
vs Industry
17
Median 3Y
19.1
Median 5Y
19.3
Industry
15.7
Forward
24.9
vs History
11
vs Industry
16
Median 3Y
18.5
Median 5Y
20.1
Industry
12.5
vs History
15
vs Industry
16
Median 3Y
22.9
Median 5Y
24.9
Industry
15.4
vs History
1
vs Industry
2
Median 3Y
16.3
Median 5Y
16.4
Industry
1.4

Multiples Across Competitors

GAW Competitors Multiples
Games Workshop Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Games Workshop Group PLC
LSE:GAW
6.4B GBP 10.4 32.7 20.7 24.2
JP
Bandai Namco Holdings Inc
TSE:7832
2.8T JPY 2.2 20.7 10.6 13
US
Hasbro Inc
NASDAQ:HAS
11.4B USD 2.6 -20.5 13.8 16.1
JP
Shimano Inc
TSE:7309
1.5T JPY 3.1 28.4 13 19.6
US
Mattel Inc
NASDAQ:MAT
6.3B USD 1.2 14.5 9.5 12.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
44.8B CNY 2.4 24.8 25.1 25.1
CA
BRP Inc
TSX:DOO
7.8B CAD 1 321.1 10.2 18.3
US
Acushnet Holdings Corp
NYSE:GOLF
5B USD 2 22.4 15.7 18.5
US
Brunswick Corp
NYSE:BC
4.8B USD 0.9 -20.2 11.3 22.6
US
Polaris Inc
NYSE:PII
3.8B USD 0.5 -25.3 13.8 94.4
IT
Technogym SpA
MIL:TGYM
3.2B EUR 3.4 33.3 16.3 22.6
P/E Multiple
Earnings Growth PEG
UK
Games Workshop Group PLC
LSE:GAW
Average P/E: 62.2
32.7
4%
8.2
JP
Bandai Namco Holdings Inc
TSE:7832
20.7
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.5
29%
N/A
JP
Shimano Inc
TSE:7309
28.4
1%
28.4
US
Mattel Inc
NASDAQ:MAT
14.5
3%
4.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.8
26%
1
CA
BRP Inc
TSX:DOO
321.1
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
22.4
7%
3.2
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.2
38%
N/A
US
Polaris Inc
NYSE:PII
Negative Multiple: -25.3
23%
N/A
IT
Technogym SpA
MIL:TGYM
33.3
17%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Games Workshop Group PLC
LSE:GAW
Average EV/EBITDA: 14.5
20.7
4%
5.2
JP
Bandai Namco Holdings Inc
TSE:7832
10.6
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
13.8
14%
1
JP
Shimano Inc
TSE:7309
13
9%
1.4
US
Mattel Inc
NASDAQ:MAT
9.5
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
25.1
37%
0.7
CA
BRP Inc
TSX:DOO
10.2
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
15.7
7%
2.2
US
Brunswick Corp
NYSE:BC
11.3
3%
3.8
US
Polaris Inc
NYSE:PII
13.8
9%
1.5
IT
Technogym SpA
MIL:TGYM
16.3
14%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Games Workshop Group PLC
LSE:GAW
Average EV/EBIT: 26.1
24.2
4%
6
JP
Bandai Namco Holdings Inc
TSE:7832
13
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.1
16%
1
JP
Shimano Inc
TSE:7309
19.6
N/A N/A
US
Mattel Inc
NASDAQ:MAT
12.2
3%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
25.1
33%
0.8
CA
BRP Inc
TSX:DOO
18.3
11%
1.7
US
Acushnet Holdings Corp
NYSE:GOLF
18.5
6%
3.1
US
Brunswick Corp
NYSE:BC
22.6
6%
3.8
US
Polaris Inc
NYSE:PII
94.4
26%
3.6
IT
Technogym SpA
MIL:TGYM
22.6
16%
1.4