Warpaint London PLC (W7L.L)

228.008.00 (3.64%)

Warpaint London PLC (W7L.L) stock comprehensive Forecast and Price Target with Analyst Ratings, Revenue Estimates, and complete financial and advanced discounted cashflow forecasts for up to 10 years.

Low Bankruptcy RiskHighly ProfitableModerate EfficiencyModerate GrowthModerate QualityStrong Dividend ProfileIndustry Rank: 93.42%Sector Rank: 94.29%

LSE - Consumer Defensive - Household & Personal Products | Market Cap: 184.20M | Next Earnings Date: 29 Apr 2026

Day's Range

215.00 - 235.00

52-Week Range

210.00 - 590.00

Volume

2.95M / 482.4K (Avg.)

P/E Ratio | EPS

11.40 | 0.20

Trending:

Analyst Consensus

Compare with Competitor

None

View analysts' price targets and recommendations, and compare them with competitors.

Analyst Price Target

No Data

No price target data available for this metric.

Analyst Recommendation

Neutral consensus among analysts.

Financial Forecasts for December 2020

Select Date

Dec 2027 Dec 2026 Dec 2025 Dec 2024 Dec 2023 Dec 2022

Compare with Competitor

None SOM.L SDI.L SCS.L

Analyze analyst forecasts for the company and compare them with competitors.

Estimated Revenue

40.00M

Low: 39.72M | High: 40.44M

No peer data available for comparison.

Estimated EBITDA

6.03M

Low: 5.98M | High: 6.09M

No peer data available for comparison.

Estimated EPS

0.03

Low: 0.03 | High: 0.03

No peer data available for comparison.

Estimated Net Income

2.02M

Low: 1.99M | High: 2.04M

No peer data available for comparison.

Estimated EBIT

3.47M

Low: 3.43M | High: 3.50M

No peer data available for comparison.

Estimated SG&A Expense

9.78M

Low: 9.69M | High: 9.87M

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2029

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None SOM.L SDI.L SCS.L

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

327.51M

No peer data available for comparison.

Revenue Growth Rate

26.37%

No peer data available for comparison.

EBITDA

58.31M

No peer data available for comparison.

EBITDA Margin

17.80%

No peer data available for comparison.

EBIT

40.73M

No peer data available for comparison.

EBIT Margin

12.44%

No peer data available for comparison.

Depreciation

17.57M

No peer data available for comparison.

Total Cash

39.99M

No peer data available for comparison.

Cash as Percentage of Revenue

12.21%

No peer data available for comparison.

Receivables

19.06M

No peer data available for comparison.

Receivables as Percentage of Revenue

5.82%

No peer data available for comparison.

Inventories

106.89M

No peer data available for comparison.

Inventories as Percentage of Revenue

32.64%

No peer data available for comparison.

Accounts Payable

9.55M

No peer data available for comparison.

Payables as Percentage of Revenue

2.92%

No peer data available for comparison.

Capital Expenditure

-4.90M

No peer data available for comparison.

CapEx as Percentage of Revenue

-1.50%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

5.04%

No peer data available for comparison.

Cost of Equity

5.02%

No peer data available for comparison.

Cost of Debt

8.03%

No peer data available for comparison.

Beta

0.14

No peer data available for comparison.

Diluted Shares Outstanding

78.12M

No peer data available for comparison.

Total Debt

4.25M

No peer data available for comparison.

Total Equity

371.09M

No peer data available for comparison.

Total Capital

375.34M

No peer data available for comparison.

Debt Weighting

1.13%

No peer data available for comparison.

Equity Weighting

98.87%

No peer data available for comparison.

EBIAT

32.62M

No peer data available for comparison.

Unlevered Free Cash Flow

21.00M

No peer data available for comparison.

Long-Term Growth Rate

3.50%

No peer data available for comparison.

Terminal Value

1.41B

No peer data available for comparison.

Enterprise Value

1.17B

No peer data available for comparison.

Net Debt

-17.64M

No peer data available for comparison.

Equity Value

1.19B

No peer data available for comparison.

Equity Value Per Share

1518.18

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2029

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None SOM.L SDI.L SCS.L

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

327.51M

No peer data available for comparison.

Revenue Growth Rate

26.37%

No peer data available for comparison.

EBITDA

58.31M

No peer data available for comparison.

EBITDA Margin

17.80%

No peer data available for comparison.

EBIT

40.73M

No peer data available for comparison.

EBIT Margin

12.44%

No peer data available for comparison.

Depreciation

17.57M

No peer data available for comparison.

Total Cash

39.99M

No peer data available for comparison.

Cash as Percentage of Revenue

12.21%

No peer data available for comparison.

Receivables

19.06M

No peer data available for comparison.

Receivables as Percentage of Revenue

5.82%

No peer data available for comparison.

Inventories

106.89M

No peer data available for comparison.

Inventories as Percentage of Revenue

32.64%

No peer data available for comparison.

Accounts Payable

9.55M

No peer data available for comparison.

Payables as Percentage of Revenue

2.92%

No peer data available for comparison.

Capital Expenditure

-4.90M

No peer data available for comparison.

CapEx as Percentage of Revenue

-1.50%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

5.04%

No peer data available for comparison.

Cost of Equity

5.02%

No peer data available for comparison.

Cost of Debt

8.03%

No peer data available for comparison.

Beta

0.14

No peer data available for comparison.

Diluted Shares Outstanding

78.12M

No peer data available for comparison.

Total Debt

4.25M

No peer data available for comparison.

Total Equity

371.09M

No peer data available for comparison.

Total Capital

375.34M

No peer data available for comparison.

Debt Weighting

1.13%

No peer data available for comparison.

Equity Weighting

98.87%

No peer data available for comparison.

EBIAT

32.62M

No peer data available for comparison.

Unlevered Free Cash Flow

21.00M

No peer data available for comparison.

Long-Term Growth Rate

3.50%

No peer data available for comparison.

Terminal Value

1.41B

No peer data available for comparison.

Enterprise Value

1.17B

No peer data available for comparison.

Net Debt

-17.64M

No peer data available for comparison.

Equity Value

1.19B

No peer data available for comparison.

Equity Value Per Share

1518.18

No peer data available for comparison.

Select Metric for Chart