First Time Loading...

Games Workshop Group PLC
LSE:GAW

Watchlist Manager
Games Workshop Group PLC Logo
Games Workshop Group PLC
LSE:GAW
Watchlist
Price: 9 790 GBX 1.98% Market Closed
Updated: Apr 29, 2024
Section:
 

Relative Value

The Relative Value of one GAW stock under the Base Case scenario is 7 027.65 GBX. Compared to the current market price of 9 790 GBX, Games Workshop Group PLC is Overvalued by 28%.

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
Base Case
7 027.65 GBX
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.6
P/S
P/S
Price to Sales
6.6
vs History
58
vs Industry
5
Median 3Y
7
Median 5Y
6.8
Industry
1.1
Forward
6.3
More Details
23.1
P/E
P/E
Price to Earnings
23.1
vs History
57
vs Industry
18
Median 3Y
24.1
Median 5Y
23.7
Industry
16
Forward
21.5
More Details
15.5
P/OCF
P/OCF
Price to OCF
15.5
vs History
90
vs Industry
18
Median 3Y
20
Median 5Y
20.2
Industry
9.1
More Details
19.2
P/FCFE
P/FCFE
Price to FCFE
19.2
vs History
96
vs Industry
23
Median 3Y
28.6
Median 5Y
28.7
Industry
14.3
More Details
13.1
P/B
P/B
Price to Book Value
13.1
vs History
58
vs Industry
1
Median 3Y
13.1
Median 5Y
13.3
Industry
1.6
More Details
6.3
EV/S
EV/S
Enterprise Value to Sales
6.3
vs History
61
vs Industry
5
Median 3Y
6.9
Median 5Y
6.7
Industry
1.2
Forward
6.2
More Details
9.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.1
vs History
63
vs Industry
20
Median 3Y
10.1
Median 5Y
9.6
Industry
3.9
More Details
14.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.3
vs History
65
vs Industry
18
Median 3Y
15.5
Median 5Y
15.4
Industry
8.7
Forward
13.2
More Details
17.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.3
vs History
63
vs Industry
21
Median 3Y
19.1
Median 5Y
18.6
Industry
11.5
Forward
15.8
More Details
15.1
EV/OCF
EV/OCF
Enterprise Value to OCF
15.1
vs History
92
vs Industry
21
Median 3Y
19.7
Median 5Y
19.9
Industry
8.4
More Details
17.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17.4
vs History
96
vs Industry
18
Median 3Y
24.5
Median 5Y
26.5
Industry
10.6
More Details
13.6
EV/IC
EV/IC
Enterprise Value to IC
13.6
vs History
66
vs Industry
2
Median 3Y
14.1
Median 5Y
14.6
Industry
1.4
More Details

Multiples Across Competitors

GAW Competitors Multiples
Games Workshop Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Games Workshop Group PLC
LSE:GAW
3.2B GBP 6.6 23.1 14.3 17.3
JP
Shimano Inc
TSE:7309
2.3T JPY 4.8 36.9 16.4 21.1
JP
Bandai Namco Holdings Inc
TSE:7832
1.9T JPY 1.9 29.2 13.8 19.3
US
Hasbro Inc
NASDAQ:HAS
8.9B USD 1.9 -6.3 32.1 32.1
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 21.8 9.1 11.5
US
Brunswick Corp
NYSE:BC
5.6B USD 0.9 13.4 6.7 9
CA
BRP Inc
TSX:DOO
7.1B CAD 0.7 9.5 5.5 7.2
US
Polaris Inc
NYSE:PII
4.8B USD 0.6 12.3 8.6 13.2
US
Acushnet Holdings Corp
NYSE:GOLF
4B USD 1.7 20.4 13.7 16.1
JP
Yamaha Corp
TSE:7951
555.8B JPY 1.2 14.6 7.1 10
US
Callaway Golf Co
NYSE:ELY
3.5B USD 0.9 17.1 10.9 19.6

See Also

Summary
GAW intrinsic value, competitors valuation, and company profile.
DCF Valuation
GAW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GAW stock valuation using valuation multiples.
Wall Street Estimates
GAW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GAW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.