FREE TOOL · LIVE DATA
GMWKF DCF Calculator
Run your own discounted cash flow valuation for Games Workshop Group PLC. Enter the company data below and adjust assumptions to see fair value instantly.
SEARCH STOCK
Search to auto-fill real company data
COMPANY DATA
YOUR ASSUMPTIONS
YOUR DCF RESULT
CALCULATED FAIR VALUE
$236.67
MARKET
$224.82
YOUR DCF
$236.67
MARGIN
$11.85
VALUE BREAKDOWN
SENSITIVITY CHECK
Try adjusting growth rate by ±2% and discount rate by ±1% to see how sensitive your fair value is to assumptions.
COMPARE WITH FPI FAIR VALUE
Your DCF reflects your assumptions. As an independent reference, here is Fair Price Index's daily blended fair value for Games Workshop Group PLC — DCF (50%), relative valuation (30%), and analyst consensus (20%):
Frequently Asked Questions
What is GMWKF's free cash flow?
Free cash flow data for Games Workshop Group PLC isn't available in our feed right now — enter it manually from the company's latest cash flow statement.
How do I calculate GMWKF's fair value with a DCF?
Project Games Workshop Group PLC's free cash flow forward at your assumed growth rate, discount each year back at your required return (WACC), add a terminal value, and divide by shares outstanding. The calculator above does all of this instantly as you adjust the assumptions.
What growth rate should I use for GMWKF?
Anchor on history and sector reality: look at Games Workshop Group PLC's revenue and cash flow growth over the past five to ten years, then ask what is sustainable going forward. Testing a conservative and an optimistic scenario matters more than any single number.
Is GMWKF undervalued right now?
That depends on the assumptions you feed the model — that is the point of running your own DCF. For an independent reference, Fair Price Index publishes a daily fair value for Games Workshop Group PLC blending DCF, relative valuation, and analyst consensus.
GET ALERTS
Track GMWKF's fair value daily
Download Fair Price Index and get notified when Games Workshop Group PLC's valuation shifts.
Trusted by 500+ investors · Free tier available · PRO $2.99/month
RELATED
This calculator is for educational purposes only and does not constitute investment advice. Pre-filled figures come from the latest reported financials and may differ from other sources. Always verify against the company's filings.