Games Workshop Group PLC
LSE:GAW

Watchlist Manager
Games Workshop Group PLC Logo
Games Workshop Group PLC
LSE:GAW
Watchlist
Price: 20 070 GBX 2.98% Market Closed
Market Cap: £6.6B

P/E

31.9
Current
24%
More Expensive
vs 3-y average of 25.8

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.

P/E
31.9
=
Market Cap
GBX5.7B
/
Net Income
£206.4m

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.

P/E
31.9
=
Market Cap
GBX5.7B
/
Net Income
£206.4m

Valuation Scenarios

Games Workshop Group PLC is trading above its 3-year average

If P/E returns to its 3-Year Average (25.8), the stock would be worth GBX16 208.54 (19% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-99%
Maximum Upside
No Upside Scenarios
Average Downside
60%
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
=
31.9
Current
GBX5.7B
/
Jun 2026
£193.9m
=
29.3
Forward
GBX5.7B
/
Jun 2027
£207.7m
=
27.3
Forward
GBX5.7B
/
Jun 2028
£223.9m
=
25.4
Forward

Forward P/E shows whether today’s P/E still looks high or low once future net income are taken into account.

Peer Comparison

All Countries
Close
Earnings Growth PEG
UK
Games Workshop Group PLC
LSE:GAW
Average P/E: 26.3
31.9
5%
6.4
JP
Bandai Namco Holdings Inc
TSE:7832
20.2
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -41.5 N/A N/A
JP
Shimano Inc
TSE:7309
38.7
32%
1.2
CA
BRP Inc
TSX:DOO
19.1
34%
0.6
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.9
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
29.6
12%
2.5
US
Brunswick Corp
NYSE:BC
Negative Multiple: -37.5 N/A N/A
IT
Technogym SpA
MIL:TGYM
34.7
13%
2.7
US
Mattel Inc
NASDAQ:MAT
11.3
11%
1
US
Polaris Inc
NYSE:PII
Negative Multiple: -8 N/A N/A

Market Distribution

Higher than 97% of companies in United Kingdom
Percentile
97th
Based on 2 117 companies
97th percentile
31.9
Low
0 — 0.1
Typical Range
0.1 — 0.3
High
0.3 —
Distribution Statistics
United Kingdom
Min 0
30th Percentile 0.1
Median 0.2
70th Percentile 0.3
Max 828.3

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.

GAW Intrinsic Value
7 994.01 GBX
Overvaluation 60%
Intrinsic Value
Price GBX20 070
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett