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 2025

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

127.10M

Low: 119.06M | High: 134.68M

No peer data available for comparison.

Estimated EBITDA

19.23M

Low: 18.01M | High: 20.38M

No peer data available for comparison.

Estimated EPS

0.27

Low: 0.26 | High: 0.27

No peer data available for comparison.

Estimated Net Income

20.43M

Low: 19.91M | High: 21.06M

No peer data available for comparison.

Estimated EBIT

11.09M

Low: 10.39M | High: 11.76M

No peer data available for comparison.

Estimated SG&A Expense

31.00M

Low: 29.04M | High: 32.85M

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2027

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

176.41M

No peer data available for comparison.

Revenue Growth Rate

18.46%

No peer data available for comparison.

EBITDA

26.69M

No peer data available for comparison.

EBITDA Margin

15.13%

No peer data available for comparison.

EBIT

15.40M

No peer data available for comparison.

EBIT Margin

8.73%

No peer data available for comparison.

Depreciation

11.29M

No peer data available for comparison.

Total Cash

15.89M

No peer data available for comparison.

Cash as Percentage of Revenue

9.01%

No peer data available for comparison.

Receivables

No Data

No DCF data available for this metric in the selected year.

Receivables as Percentage of Revenue

No Data

No DCF data available for this metric in the selected year.

Inventories

58.33M

No peer data available for comparison.

Inventories as Percentage of Revenue

33.07%

No peer data available for comparison.

Accounts Payable

4.75M

No peer data available for comparison.

Payables as Percentage of Revenue

2.69%

No peer data available for comparison.

Capital Expenditure

-2.09M

No peer data available for comparison.

CapEx as Percentage of Revenue

-1.18%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

7.34%

No peer data available for comparison.

Cost of Equity

7.37%

No peer data available for comparison.

Cost of Debt

6.77%

No peer data available for comparison.

Beta

0.59

No peer data available for comparison.

Diluted Shares Outstanding

77.31M

No peer data available for comparison.

Total Debt

5.45M

No peer data available for comparison.

Total Equity

400.46M

No peer data available for comparison.

Total Capital

405.91M

No peer data available for comparison.

Debt Weighting

1.34%

No peer data available for comparison.

Equity Weighting

98.66%

No peer data available for comparison.

EBIAT

12.34M

No peer data available for comparison.

Unlevered Free Cash Flow

13.19M

No peer data available for comparison.

Long-Term Growth Rate

3.50%

No peer data available for comparison.

Terminal Value

421.17M

No peer data available for comparison.

Enterprise Value

339.96M

No peer data available for comparison.

Net Debt

-3.60M

No peer data available for comparison.

Equity Value

343.56M

No peer data available for comparison.

Equity Value Per Share

444.40

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2027

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

176.41M

No peer data available for comparison.

Revenue Growth Rate

18.46%

No peer data available for comparison.

EBITDA

26.69M

No peer data available for comparison.

EBITDA Margin

15.13%

No peer data available for comparison.

EBIT

15.40M

No peer data available for comparison.

EBIT Margin

8.73%

No peer data available for comparison.

Depreciation

11.29M

No peer data available for comparison.

Total Cash

15.89M

No peer data available for comparison.

Cash as Percentage of Revenue

9.01%

No peer data available for comparison.

Receivables

No Data

No DCF data available for this metric in the selected year.

Receivables as Percentage of Revenue

No Data

No DCF data available for this metric in the selected year.

Inventories

58.33M

No peer data available for comparison.

Inventories as Percentage of Revenue

33.07%

No peer data available for comparison.

Accounts Payable

4.75M

No peer data available for comparison.

Payables as Percentage of Revenue

2.69%

No peer data available for comparison.

Capital Expenditure

-2.09M

No peer data available for comparison.

CapEx as Percentage of Revenue

-1.18%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

7.34%

No peer data available for comparison.

Cost of Equity

7.37%

No peer data available for comparison.

Cost of Debt

6.77%

No peer data available for comparison.

Beta

0.59

No peer data available for comparison.

Diluted Shares Outstanding

77.31M

No peer data available for comparison.

Total Debt

5.45M

No peer data available for comparison.

Total Equity

400.46M

No peer data available for comparison.

Total Capital

405.91M

No peer data available for comparison.

Debt Weighting

1.34%

No peer data available for comparison.

Equity Weighting

98.66%

No peer data available for comparison.

EBIAT

12.34M

No peer data available for comparison.

Unlevered Free Cash Flow

13.19M

No peer data available for comparison.

Long-Term Growth Rate

3.50%

No peer data available for comparison.

Terminal Value

421.17M

No peer data available for comparison.

Enterprise Value

339.96M

No peer data available for comparison.

Net Debt

-3.60M

No peer data available for comparison.

Equity Value

343.56M

No peer data available for comparison.

Equity Value Per Share

444.40

No peer data available for comparison.

Select Metric for Chart