Switch theme
Sign up to access all valuation multiples
Games Workshop Group PLC designs, manufactures and sells fantasy miniatures and games related products. It carries the manufacturing activity in the UK and sells the same in the different region of the countries such as Continental Europe, North America, and Asia Pacific. It operates through two segments Core and Licensing . The core segment includes all revenue and expenditure relating to the design, manufacture and sales of their fantasy miniatures and related products. The licensing segment includes all revenue and expenditure relating to licences granted to external partners. The company generates majority of its revenue from the core segment.
1991
3.0K+
LTM Revenue $749M
LTM EBITDA $342M
$5.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Games Workshop Group has a last 12-month revenue of $749M and a last 12-month EBITDA of $342M.
In the most recent fiscal year, Games Workshop Group achieved revenue of $677M and an EBITDA of $313M.
Games Workshop Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Games Workshop Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $606M | $677M | XXX | XXX | XXX |
| Gross Profit | $370M | $414M | XXX | XXX | XXX |
| Gross Margin | 61% | 61% | XXX | XXX | XXX |
| EBITDA | $272M | $313M | XXX | XXX | XXX |
| EBITDA Margin | 45% | 46% | XXX | XXX | XXX |
| Net Profit | $165M | $173M | XXX | XXX | XXX |
| Net Margin | 27% | 26% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Games Workshop Group's stock price is GBP 138 (or $177).
Games Workshop Group has current market cap of GBP 4.5B (or $5.8B), and EV of GBP 4.5B (or $5.7B).
See Games Workshop Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $5.7B | $5.8B | XXX | XXX | XXX | XXX | $6.71 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Games Workshop Group has market cap of $5.8B and EV of $5.7B.
Games Workshop Group's trades at 7.7x LTM EV/Revenue multiple, and 16.8x LTM EBITDA.
Analysts estimate Games Workshop Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Games Workshop Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $5.7B | XXX | XXX | XXX |
| EV/Revenue | 7.9x | XXX | XXX | XXX |
| EV/EBITDA | 17.2x | XXX | XXX | XXX |
| P/E | 27.1x | XXX | XXX | XXX |
| P/E/Growth | 8.6x | XXX | XXX | XXX |
| EV/FCF | 26.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpGames Workshop Group's NTM/LTM revenue growth is 3%
Games Workshop Group's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Games Workshop Group's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Games Workshop Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Games Workshop Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 12% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 46% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 15% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 49% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 16% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 16% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 33% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Tonies | XXX | XXX | XXX | XXX | XXX | XXX |
| United Labels | XXX | XXX | XXX | XXX | XXX | XXX |
| POP MART | XXX | XXX | XXX | XXX | XXX | XXX |
| Character Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Hornby | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Games Workshop Group acquired XXX companies to date.
Last acquisition by Games Workshop Group was XXXXXXXX, XXXXX XXXXX XXXXXX . Games Workshop Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Games Workshop Group founded? | Games Workshop Group was founded in 1991. |
| Where is Games Workshop Group headquartered? | Games Workshop Group is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Games Workshop Group have? | As of today, Games Workshop Group has 3.0K+ employees. |
| Who is the CEO of Games Workshop Group? | Games Workshop Group's CEO is Mr. Kevin D Rountree. |
| Is Games Workshop Group publicy listed? | Yes, Games Workshop Group is a public company listed on LON. |
| What is the stock symbol of Games Workshop Group? | Games Workshop Group trades under GAW ticker. |
| When did Games Workshop Group go public? | Games Workshop Group went public in 1994. |
| Who are competitors of Games Workshop Group? | Similar companies to Games Workshop Group include e.g. Tonies, United Labels, POP MART, Character Group. |
| What is the current market cap of Games Workshop Group? | Games Workshop Group's current market cap is $5.8B |
| What is the current revenue of Games Workshop Group? | Games Workshop Group's last 12-month revenue is $749M. |
| What is the current EBITDA of Games Workshop Group? | Games Workshop Group's last 12-month EBITDA is $342M. |
| What is the current EV/Revenue multiple of Games Workshop Group? | Current revenue multiple of Games Workshop Group is 7.7x. |
| What is the current EV/EBITDA multiple of Games Workshop Group? | Current EBITDA multiple of Games Workshop Group is 16.8x. |
| What is the current revenue growth of Games Workshop Group? | Games Workshop Group revenue growth between 2023 and 2024 was 12%. |
| Is Games Workshop Group profitable? | Yes, Games Workshop Group is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
