Games Workshop N

By default your notes are visible only to you.

13634.0

52-week range

21900.0

19,860

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

0 %

Dividend Yield TTM

2.4 %

Market cap

6,563

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

3,182.7

Price / Book TTM

20.5

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

107.2

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

32.3 %

81.6 %

4,299 %

Free cash flow per share growth

26 %

155.7 %

1,113.7 %

Earnings per share growth

29.7 %

172.5 %

1,463.2 %

Founded: 1,975

Employees: 2,950

Business Summary:Games Workshop Group PLC, together with its subsidiaries, designs, manufactures, distributes, and sells miniature figures and games in the United Kingdom, Continental Europe, North America, Australia, New Zealand, Asia, and internationally. It operates in two segments, Core and Licensing. The company offers games under the Warhammer: Age of Sigmar and Warhammer 40,000 names, as well as Horus Heresy, an off shoot of Warhammer 40,000. It also publishes short stories, audio dramas, full length novels, and audio books under the Black Library name; and develops digital content for animation and TV. In addition, the company provides painting and modelling products, boxed games, and gifts; and engages in the newsstand and trustee businesses. It offers its products through its retail stores, social media sites, and warhammer-community.com; and physical bookstores, third party online platforms, and other retail and specialist stores. The company operated 518 stores in 23 countries; 400 single staff stores; and 118 multi-staff stores. Games Workshop Group PLC was incorporated in 1991 and is headquartered in Nottingham, the United Kingdom.

Fair Value Reference Estimate