Games Workshop Group PLC
LSE:GAW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/E
Price to Earnings (P/E) ratio shows how much investors pay for each dollar of a company`s earnings. It`s calculated by dividing the company`s market value by its total earnings.
Price to Earnings (P/E) ratio shows how much investors pay for each dollar of a company`s earnings. It`s calculated by dividing the company`s market value by its total earnings.
Valuation Scenarios
If P/E returns to its 3-Year Average (25.8), the stock would be worth GBX16 208.54 (19% downside from current price).
| Scenario | P/E Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 31.9 | GBX20 070 |
0%
|
| 3-Year Average | 25.8 | GBX16 208.54 |
-19%
|
| 5-Year Average | 25.3 | GBX15 894 |
-21%
|
| Industry Average | 0.3 | GBX188.57 |
-99%
|
| Country Average | 0.2 | GBX130.8 |
-99%
|
Forward P/E
Today’s price vs future net income
| Today's Market Cap | Net Income | Forward P/E | ||
|---|---|---|---|---|
|
GBX5.7B
|
/ |
Dec 2025
£206.4m
|
= |
|
|
GBX5.7B
|
/ |
Jun 2026
£193.9m
|
= |
|
|
GBX5.7B
|
/ |
Jun 2027
£207.7m
|
= |
|
|
GBX5.7B
|
/ |
Jun 2028
£223.9m
|
= |
|
Forward P/E shows whether today’s P/E still looks high or low once future net income are taken into account.
Peer Comparison
| Market Cap | P/E | ||||
|---|---|---|---|---|---|
| UK |
|
Games Workshop Group PLC
LSE:GAW
|
6.6B GBP | 31.9 | |
| JP |
|
Bandai Namco Holdings Inc
TSE:7832
|
2.3T JPY | 20.2 | |
| US |
|
Hasbro Inc
NASDAQ:HAS
|
13.4B USD | -41.5 | |
| JP |
|
Shimano Inc
TSE:7309
|
1.4T JPY | 38.7 | |
| CA |
|
BRP Inc
TSX:DOO
|
8.7B CAD | 19.1 | |
| CN |
|
Zhejiang CFMoto Power Co Ltd
SSE:603129
|
41.9B CNY | 24.9 | |
| US |
|
Acushnet Holdings Corp
NYSE:GOLF
|
5.6B USD | 29.6 | |
| US |
|
Brunswick Corp
NYSE:BC
|
5.2B USD | -37.5 | |
| IT |
|
Technogym SpA
MIL:TGYM
|
4B EUR | 34.7 | |
| US |
|
Mattel Inc
NASDAQ:MAT
|
4.5B USD | 11.3 | |
| US |
|
Polaris Inc
NYSE:PII
|
3.8B USD | -8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.1 |
| Median | 0.2 |
| 70th Percentile | 0.3 |
| Max | 828.3 |
Other Multiples
Games Workshop Group PLC
Glance View
Games Workshop Group PLC, headquartered in Nottingham, England, is a remarkable success story in the niche yet fiercely dedicated realm of miniature wargaming. Emerging from a trio of gaming aficionados in the 1970s, the company established itself as the unrivaled authority in the tabletop wargaming universe, notably through its flagship brand, Warhammer. Known for crafting meticulously detailed miniature figures and models, Games Workshop couples these with compelling lore and immersive rule sets. This combination engages hobbyists globally, who are not just players but avid collectors and craftsmen. The company has cultivated a powerful community and culture around its products, fueling a cycle of creativity and loyalty. The core of its business model hinges on a vertically integrated approach, managing everything from design to retail. This allows Games Workshop to maintain stringent quality control and safeguard its intellectual property, which it monetizes through an array of channels. Most notably, its revenue streams are anchored in the sales of miniature figures, accessories, and proprietary paints, sold both directly via its own branded stores and online platforms, and indirectly through independent retailers. Additionally, licensing deals, particularly in video games and publishing, further leverage the Warhammer universe, expanding exposure while generating significant free cash flow. The company has astutely nurtured a premium brand that, despite being niche, commands a fervent and globally dispersed fanbase, leading to sustained financial growth and impressive shareholder returns.