CL Workshop Group Ltd valuation and forecast
Explore the models for CL Workshop Group Ltd, adjust their assumptions and compare your own valuation with the platform's.
Stock price today
Loading chart…
Third-party market data · may be delayed
Fair value per share
Under review: share count (57m) is 3.4x the cover-page count (17m).
Price vs value
Under review: share count (57m) is 3.4x the cover-page count (17m). We'll show the comparison once resolved.
Price history
Loading chart…
Third-party market data · may be delayed
The assumptions
- Free cash flow (TTM, FY2025 Q4)
- -$1.4M
- Less stock-based pay
- $0
- Cash flow we value
- $96,910
- Growth, years 1–5 (base)
- %
- Then fading to
- 2.5%
- Discount rate
- 8.5%
- Net cash added
- -$4.7M
- Diluted shares
- 57M
What would move the value
- Growth 5 points lower
- —
- Growth 5 points higher
- —
- Free-cash-flow margin 1 point lower
- —
- Discount rate 1 point higher
- —
Change in our model value when one input moves, all else equal.
NWGL valuation questions
- How does Fundamentalytics value CL Workshop Group Ltd?
- We use the models that fit CL Workshop Group Ltd's business and available financial data: price-to-sales vs peers. Each model has its own assumptions and data requirements. The calculator explains which models are available and lets you adjust their inputs.
Data: SEC EDGAR filings, retrieved November 1, 2026. Method: how we value companies. Disclosures: research and recommendations disclosure. Back to CL Workshop Group Ltd.