Games Workshop Group PLC (GAW.L) WACC Analysis

As of May 23, 2025, Games Workshop Group PLC (GAW.L) carries a Weighted Average Cost of Capital (WACC) of 9.8%. WACC reflects the blended rate Games Workshop Group PLC must pay to both equity and debt holders.

Within that, the cost of equity is 8.5%, the cost of debt is 4.0%, and the effective tax rate is 19.8%.

Breakdown of WACC Components

• Long-term bond rate: 4.0% – 4.5%
• Equity market risk premium: 6.0% – 7.0%
• Adjusted beta: 0.75 – 0.9
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.01

What It Means for Investors

With a selected WACC of 9.8%, Games Workshop Group PLC must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects a moderate financing cost structure.