TopFunds

Games Workshop

LSE: GAW.L

Stock price

17750 GBX

(+59.91%) 5 years

gamesLeisure

Insider Transactions

5Y price score: 82
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +59.91%
DATE RANGE:
GBP PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

14070.0

52-week range

22280.0

17,750

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:

Set price notification

Valuation

Free Cash Flow Yield

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

4.1 %

Dividend Yield TTM

3 %

Market cap

$ 5,866

Price / Earnings TTM

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

28.5

Price / Book TTM

17.5

PEG TTM

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

5.8

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

22.8 %

76.4 %

3,862.5 %

Free cash flow per share growth

32.7 %

111.1 %

1,020.1 %

Earnings per share growth

25.2 %

67.9 %

1,383.3 %

Dividends

Previous dividend:90.00 per share, Paid, Ex-div date Jul 03, 2026
Next dividend:70.00 per share, Declared, Ex-div date Oct 23, 2026
Financials

all figures in GBP Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.4
1
1.8
2
2.2
3.7
3.9
4.1
4.6
5.9
6.2
31%
6.3
7.5
8.9
10.5
12.4
12.8
02FCF per share
0.6
1.2
1.7
1.8
2.4
3.1
2.7
5
5
6.2
6.6
27.3%
6.1
7.1
8.3
9.6
11.2
10.5
03Dividends per share
Help
Adjusted for splitsLearn more
-
55
120
155
145
235
235
415
420
520
435
25.8%
-
-
-
-
-
-
04Dividends payout, %
95.1%
77.9%
64.9%
76.3%
66.3%
49.6%
72.8%
101.3%
91.5%
87.4%
77.7%
(2)%
-
-
-
-
-
-
05Revenue
$ 118.1
$ 158.1
$ 221.3
$ 256.6
$ 269.7
$ 369.5
$ 414.8
$ 470.8
$ 525.7
$ 617.5
$ 659.7
18.8%
$ 783.6
$ 930.7
$ 1,105
$ 1,313
$ 1,559
$ 1,606
06ㅤ% Change
-
33.9%
40%
16%
5.1%
37%
12.3%
13.5%
11.7%
17.5%
6.8%
18.8%
18.8%
18.8%
18.8%
18.8%
18.8%
18.8%
07Net Income
13.5
30.5
59.7
65.8
71.3
122
128.4
134.7
151.1
196.1
206
31.3%
209.5
248.8
295.6
351
416.9
429.4
08ㅤ% Margin
11.4%
19.3%
27%
25.7%
26.4%
33%
31%
28.6%
28.7%
31.8%
31.2%
26.7% A
26.7%
26.7%
26.7%
26.7%
26.7%
26.7%
09CFO
24.2
43.9
70.1
72.4
104.6
132.9
121.7
193.9
196.2
247.4
267.7
27.2%
264.6
314.2
373.2
443.3
526.5
542.3
10ㅤ% Of revenue
20.5%
27.8%
31.7%
28.2%
38.8%
36%
29.3%
41.2%
37.3%
40.1%
40.6%
33.8% A
33.8%
33.8%
33.8%
33.8%
33.8%
33.8%
11CAPEX
(5.3)
(5.4)
(14.7)
(13.6)
(24.6)
(30)
(32.3)
(28.3)
(32.6)
(40.9)
(49.4)
25%
(61.8)
(77.2)
(96.5)
(120.7)
(150.9)
(188.6)
12ㅤ% Change
-
2.1%
171.7%
(7.5)%
80.9%
22%
7.7%
(12.4)%
15.2%
25.5%
20.8%
25% A
25%
25%
25%
25%
25%
25%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
18.9
38.5
55.4
58.8
80
102.9
89.4
165.6
163.6
206.5
218.3
27.7%
202.8
237
276.7
322.6
375.6
353.7
14Total assets
69.9
86.9
118.1
137.6
207.6
281.7
321.1
326.8
351.3
383
466.6
20.9%
564.2
682.2
824.8
997.3
1,206
1,458
15ㅤ% Change
-
24.3%
36%
16.5%
50.9%
35.7%
14%
1.8%
7.5%
9%
21.8%
20.9%
20.9%
20.9%
20.9%
20.9%
20.9%
20.9%
16Total liabilities
16.7
24
30
31.1
73.9
85.4
86.4
91.7
99.9
102.2
131.3
22.9%
158.8
192
232.1
280.6
339.3
410.3
17ㅤ% Of assets
23.9%
27.7%
25.4%
22.6%
35.6%
30.3%
26.9%
28.1%
28.4%
26.7%
28.1%
28.1% A
28.1%
28.1%
28.1%
28.1%
28.1%
28.1%
18Shareholders Equity
53.2
62.8
88.1
106.5
133.7
196.3
234.7
235.1
251.4
280.8
335.3
20.2%
405.4
490.2
592.7
716.7
866.5
1,048
19Net Debt
(11.8)
(17.9)
(28.5)
(29.4)
(15.9)
(38.2)
(22.5)
(40.3)
(60.4)
(87.4)
(126.9)
26.8%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
32,150
32,325
32,732
32,785
32,736
32,927
32,873
32,898
32,977
33,041
33,093
0.3%
33,189
33,285
33,381
33,478
33,575
33,672
21ㅤ% Change
-
0.5%
1.3%
0.2%
(0.2)%
0.6%
(0.2)%
0.1%
0.2%
0.2%
0.2%
0.3%
0.3%
0.3%
0.3%
0.3%
0.3%
0.3%
22ROA
19.3%
35.2%
50.5%
47.8%
34.3%
43.3%
40%
41.2%
43%
51.2%
44.2%
-
37.1%
36.5%
35.8%
35.2%
34.6%
29.5%
23ROE
25.4%
48.6%
67.7%
61.8%
53.3%
62.2%
54.7%
57.3%
60.1%
69.8%
61.4%
-
51.7%
50.8%
49.9%
49%
48.1%
41%
24Interest coverage
3,377.6
5,585.9
534.5
-
106.1
153.4
199.1
194.8
155.2
186.6
152.8
-
-
-
-
-
-
-
25Dividend Yield
8%
7.9%
4.1%
3.5%
1.9%
1.5%
3.9%
4.4%
4.2%
3.4%
2.5%
-
-
-
-
-
-
-
26P/E Ratio
11.9
9.8
15.7
22
35.6
32.4
18.8
23.1
21.8
25.8
31.5
-
-
-
-
-
-
-
27Stock price range
462-621
423-986
944-2900
2800-4566
3590-7960
7100-11940
6365-12220
5690-9920
9125-11700
9400-16080
14200-20640
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
160.5
300.1
935.5
1,447
2,543
3,961
2,409
3,111
3,289
5,053
6,490
44.8%
4,306
4,724
5,184
5,689
6,246
-
29FCF Yield
11.8%
12.8%
5.9%
4.1%
3.2%
2.6%
3.7%
5.3%
5%
4.1%
3.4%
(11.8)%
4.7%
5%
5.3%
5.7%
6%
-
30Average stock price
541.3
704.6
1,922
3,683
5,775
9,520
9,292.5
7,805
10,412.5
12,740
17,420
41.5%
12,974.3
14,192.5
15,528.6
16,994.3
18,601.9
-
31 CEO
KC
Mr. Kevin Derek Rountree C.M.A.
KR
Kevin Derek Rountree