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 $799M
LTM EBITDA $372M
$6.7B
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 (LTM) of $799M and a last 12-month EBITDA of $372M.
In the most recent fiscal year, Games Workshop Group achieved revenue of $706M and an EBITDA of $327M.
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| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $799M | XXX | $706M | XXX | XXX | XXX |
| Gross Profit | $562M | XXX | $503M | XXX | XXX | XXX |
| Gross Margin | 70% | XXX | 71% | XXX | XXX | XXX |
| EBITDA | $372M | XXX | $327M | XXX | XXX | XXX |
| EBITDA Margin | 47% | XXX | 46% | XXX | XXX | XXX |
| EBIT | $307M | XXX | $271M | XXX | XXX | XXX |
| EBIT Margin | 38% | XXX | 38% | XXX | XXX | XXX |
| Net Profit | $252M | XXX | $203M | XXX | XXX | XXX |
| Net Margin | 32% | XXX | 29% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Games Workshop Group's stock price is GBP 154 (or $207).
Games Workshop Group has current market cap of GBP 5.1B (or $6.8B), and EV of GBP 5.0B (or $6.7B).
See Games Workshop Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $6.7B | $6.8B | XXX | XXX | XXX | XXX | $7.36 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Games Workshop Group has market cap of $6.8B and EV of $6.7B.
Games Workshop Group's trades at 8.8x EV/Revenue multiple, and 19.0x EV/EBITDA.
Equity research analysts estimate Games Workshop Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Games Workshop Group has a P/E ratio of 27.1x.
See valuation multiples for Games Workshop Group and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $6.8B | XXX | $6.8B | XXX | XXX | XXX |
| EV (current) | $6.7B | XXX | $6.7B | XXX | XXX | XXX |
| EV/Revenue | 8.4x | XXX | 8.8x | XXX | XXX | XXX |
| EV/EBITDA | 18.0x | XXX | 19.0x | XXX | XXX | XXX |
| EV/EBIT | 21.9x | XXX | 23.0x | XXX | XXX | XXX |
| EV/Gross Profit | 12.0x | XXX | n/a | XXX | XXX | XXX |
| P/E | 27.1x | XXX | 29.5x | XXX | XXX | XXX |
| EV/FCF | 28.4x | XXX | 29.3x | 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.
Start Free TrialGames Workshop Group's last 12 month revenue growth is 1%
Games Workshop Group's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Games Workshop Group's rule of 40 is 47% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Games Workshop Group's rule of X is 49% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Games Workshop Group and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 1% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Margin | 47% | XXX | 46% | XXX | XXX | XXX |
| EBITDA Growth | -4% | XXX | 9% | XXX | XXX | XXX |
| Rule of 40 | 47% | XXX | 47% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 49% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 16% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 33% | 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 | |
| AS Co | XXX | XXX | XXX | XXX | XXX | XXX |
| 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 |
| 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.
Start Free Trial| 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. AS Co, Tonies, United Labels, POP MART. |
| What is the current market cap of Games Workshop Group? | Games Workshop Group's current market cap is $6.8B |
| What is the current revenue of Games Workshop Group? | Games Workshop Group's last 12 months revenue is $799M. |
| What is the current revenue growth of Games Workshop Group? | Games Workshop Group revenue growth (NTM/LTM) is 1%. |
| What is the current EV/Revenue multiple of Games Workshop Group? | Current revenue multiple of Games Workshop Group is 8.4x. |
| Is Games Workshop Group profitable? | Yes, Games Workshop Group is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Games Workshop Group? | Games Workshop Group's last 12 months EBITDA is $372M. |
| What is Games Workshop Group's EBITDA margin? | Games Workshop Group's last 12 months EBITDA margin is 47%. |
| What is the current EV/EBITDA multiple of Games Workshop Group? | Current EBITDA multiple of Games Workshop Group is 18.0x. |
| What is the current FCF of Games Workshop Group? | Games Workshop Group's last 12 months FCF is $236M. |
| What is Games Workshop Group's FCF margin? | Games Workshop Group's last 12 months FCF margin is 30%. |
| What is the current EV/FCF multiple of Games Workshop Group? | Current FCF multiple of Games Workshop Group is 28.4x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
