Games Workshop Group (Games Workshop Group) Intrinsic Value: Projected FCF : $56.25 (As of Jun. 03, 2024)

Games Workshop Group Intrinsic Value: Projected FCF Chart

Games Workshop Group Annual Data
	Trend	May14	May15	May16	May17	May18	May19	May20	May21	May22	May23
Intrinsic Value: Projected FCF		Get a 7-Day Free Trial					17.61	22.78	36.24	40.82	53.68

Games Workshop Group Semi-Annual Data
	May14	Nov14	May15	Nov15	May16	Nov16	May17	Nov17	May18	Nov18	May19	Nov19	May20	Nov20	May21	Nov21	May22	Nov22	May23	Nov23
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															-	40.82	-	53.68	-

Competitive Comparison of Games Workshop Group's Intrinsic Value: Projected FCF

For the Leisure subindustry, Games Workshop Group's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

Games Workshop Group's Price-to-Projected-FCF Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Games Workshop Group's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Games Workshop Group's Price-to-Projected-FCF falls into.

Games Workshop Group Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)

Add all the Free Cash Flow together and divide 6 will get Games Workshop Group's Free Cash Flow(6 year avg) = $104.12.

Games Workshop Group's Intrinsic Value: Projected FCF for today is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Games Workshop Group  (OTCPK:GMWKF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Games Workshop Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Games Workshop Group Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Games Workshop Group's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.

Games Workshop Group (Games Workshop Group) Business Description