Games Workshop Group

For the Emperor: Why Games Workshop Could Be a Star Investment

Robbo

Invested

Community Contributor

Published

30 Jun 25

Robbo's Fair Value

UK£160.00

9.6% undervalued

01 Jul

UK£144.70

27.2%

0.8%

27.2%

0.8%

You can edit this narrative until Jun 30 4:10 AM. Then, changes will post as Updates.

Author's Valuation

UK£1609.6% undervalued

Robbo's Fair Value

Narrative

Updates0

Robbo'sFair Value

UK£160

9.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.77%

Leisure revenue growth rate

0.16%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.27%

Calculation

UK£251.79m

Earnings '30

28.90x

PE Ratio '30

UK£7.28b

Market Cap '30

UK£7.28b

Market Cap '30

32.97m

No. shares '30

UK£220.71

Share Price '30

UK£220.71 Share Price '30

Discounted to 2025 @ 6.64% p.a.

UK£160.00

Fair Value '25