Games Workshop Group (LSE:GAW) Cyclically Adjusted Book per Share: £5.76 (As of Nov. 2025)


LSE:GAW Games Workshop Group PLC LSE:GAW
95 GF Score
Price £211.40
GF Value £147.43
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Games Workshop Group Cyclically Adjusted Book per Share?

Games Workshop Group LSE:GAW -1.58% 95 Cyclically Adjusted Book per Share is £5.76 as of Nov. 2025. GuruFocus rates LSE:GAW with a GF Score™ of 95/100 and a GF Value™ of £147.43 (Significantly Overvalued). The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

Games Workshop Group's adjusted book value per share data for the fiscal year that ended in May. 2025 was £8.516. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is £5.76 for the trailing ten years ended in May. 2025.

During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 18.20% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 20.60% per year. During the past 10 years, the average Cyclically Adjusted Book Growth Rate was 15.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Book Growth Rate using Cyclically Adjusted Book per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of Games Workshop Group was 41.90% per year. The lowest was 1.30% per year. And the median was 10.50% per year.

As of today (2026-07-05), Games Workshop Group's current stock price is £ 211.40. Games Workshop Group's Cyclically Adjusted Book per Share for the fiscal year that ended in May. 2025 was £5.76. Games Workshop Group's Cyclically Adjusted PB Ratio of today is 36.70.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Games Workshop Group was 51.91. The lowest was 2.91. And the median was 24.15.


Games Workshop Group  (LSE:GAW) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

Games Workshop Group's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=211.40/5.76
=36.70

* 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.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Games Workshop Group was 51.91. The lowest was 2.91. And the median was 24.15.


Be Aware

Cyclically Adjusted PB Ratio works better for cyclical companies. It gives you a better idea on the company's real book value.


Games Workshop Group Cyclically Adjusted Book per Share Related Terms


Games Workshop Group Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Games Workshop Group's Cyclically Adjusted Book per Share can be seen below:

* 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 Cyclically Adjusted Book per Share Chart

Games Workshop Group Annual Data
Trend May16 May17 May18 May19 May20 May21 May22 May23 May24 May25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.75 3.49 4.28 4.93 5.76

Games Workshop Group Semi-Annual Data
May16 Nov16 May17 Nov17 May18 Nov18 May19 Nov19 May20 Nov20 May21 Nov21 May22 Nov22 May23 Nov23 May24 Nov24 May25 Nov25
Cyclically Adjusted Book per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 4.93 0.00 5.76 0.00

LSE:GAW vs AS, HAS, LTH: Cyclically Adjusted Book per Share Comparison

For the Leisure subindustry, Games Workshop Group's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB Ratio 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 Cyclically Adjusted PB Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Games Workshop Group's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Games Workshop Group's Cyclically Adjusted PB Ratio falls into.


LSE:GAW
95GF Score
Games Workshop Group PLC LSE:GAW
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Games Workshop Group Cyclically Adjusted Book per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Games Workshop Group's adjusted Book Value per Share data for the fiscal year that ended in May. 2025 was:

Adj_Book=Book Value per Share /CPI of May. 2025 (Change)*Current CPI (May. 2025)
=8.516/138.0000*138.0000
=8.516

Current CPI (May. 2025) = 138.0000.

Games Workshop Group Annual Data

Book Value per Share CPI Adj_Book
201605 1.655 100.800 2.266
201705 1.955 103.500 2.607
201805 2.724 105.900 3.550
201905 3.277 107.900 4.191
202005 4.092 108.600 5.200
202105 5.989 111.000 7.446
202205 7.147 119.700 8.240
202305 7.143 129.100 7.635
202405 7.629 132.700 7.934
202505 8.516 138.000 8.516

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of £5.76 mean?
Games Workshop Group (LSE:GAW) has a Cyclically Adjusted Book per Share of £5.76 as of Nov. 2025. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Games Workshop Group and its competitors.
Is Games Workshop Group's Cyclically Adjusted Book per Share too high?
Games Workshop Group's current Cyclically Adjusted Book per Share is £5.76. Overall, Games Workshop Group has a GF Score™ of 95/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Games Workshop Group's Cyclically Adjusted Book per Share compare to AS and HAS?
Games Workshop Group's Cyclically Adjusted Book per Share of £5.76 can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Book per Share for a Travel & Leisure company?
A good Cyclically Adjusted Book per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted Book per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Games Workshop Group and its competitors. Games Workshop Group's current Cyclically Adjusted Book per Share is £5.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Games Workshop Group stock overvalued right now?
Based on GuruFocus' analysis, Games Workshop Group (LSE:GAW) is currently considered Significantly Overvalued. The stock's GF Value™ is £147.43, compared to a current price of £211.40 — trading 43.4% above its estimated fair value. The current Cyclically Adjusted Book per Share is £5.76. Games Workshop Group's overall GF Score™ is 95/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For Games Workshop Group (LSE:GAW), the current Cyclically Adjusted Book per Share is £5.76 as of Nov. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Games Workshop Group (LSE:GAW) Overvalued in 2026?

Based on GuruFocus' analysis, Games Workshop Group stock appears to be overvalued. The current stock price of £211.40 is trading 43.4% above its estimated GF Value™ of £147.43. GuruFocus considers Games Workshop Group to be Significantly Overvalued.

Key valuation signals for LSE:GAW:

  • Cyclically Adjusted Book per Share: £5.76
  • GF Value™: £147.43 vs. price of £211.40 (43.4% above fair value)
  • GF Score™: 95/100 with 5 warning signs

No single metric tells the full story. See the LSE:GAW stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Games Workshop Group Business Description

Address Willow Road, Lenton, Nottingham, GBR, NG7 2WS
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.
95GF Score

Get the complete analysis for LSE:GAW

Cyclically Adjusted Book per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

£211.40
Price
£147.43
GF Value