Games Workshop Group

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

Robbo

Invested

Community Contributor

Published

31 May 25

Updated

01 Jul 25

Robbo's Fair Value

UK£160.00

1.1% undervalued

01 Jul

UK£158.30

51.8%

2.3%

Author's Valuation

UK£160.0

1.1% undervalued

Robbo's Fair Value

Narrative

Updates0

Robbo'sFair Value

UK£160.0

1.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.77%

Leisure revenue growth rate

0.15%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.17%

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