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 2026

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

142.00M

Low: 140.56M | High: 143.44M

No peer data available for comparison.

Estimated EBITDA

21.48M

Low: 21.27M | High: 21.70M

No peer data available for comparison.

Estimated EPS

0.30

Low: 0.30 | High: 0.31

No peer data available for comparison.

Estimated Net Income

23.38M

Low: 23.15M | High: 23.61M

No peer data available for comparison.

Estimated EBIT

12.39M

Low: 12.27M | High: 12.52M

No peer data available for comparison.

Estimated SG&A Expense

34.64M

Low: 34.29M | High: 34.99M

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2023

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

89.59M

No peer data available for comparison.

Revenue Growth Rate

39.86%

No peer data available for comparison.

EBITDA

20.45M

No peer data available for comparison.

EBITDA Margin

22.82%

No peer data available for comparison.

EBIT

18.49M

No peer data available for comparison.

EBIT Margin

20.64%

No peer data available for comparison.

Depreciation

1.96M

No peer data available for comparison.

Total Cash

9.05M

No peer data available for comparison.

Cash as Percentage of Revenue

10.10%

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

27.96M

No peer data available for comparison.

Inventories as Percentage of Revenue

31.21%

No peer data available for comparison.

Accounts Payable

1.89M

No peer data available for comparison.

Payables as Percentage of Revenue

2.11%

No peer data available for comparison.

Capital Expenditure

-515.00K

No peer data available for comparison.

CapEx as Percentage of Revenue

-0.57%

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

14.18M

No peer data available for comparison.

Unlevered Free Cash Flow

6.90M

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

340.00M

No peer data available for comparison.

Net Debt

-3.60M

No peer data available for comparison.

Equity Value

343.60M

No peer data available for comparison.

Equity Value Per Share

444.45

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2023

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

89.59M

No peer data available for comparison.

Revenue Growth Rate

39.86%

No peer data available for comparison.

EBITDA

20.45M

No peer data available for comparison.

EBITDA Margin

22.82%

No peer data available for comparison.

EBIT

18.49M

No peer data available for comparison.

EBIT Margin

20.64%

No peer data available for comparison.

Depreciation

1.96M

No peer data available for comparison.

Total Cash

9.05M

No peer data available for comparison.

Cash as Percentage of Revenue

10.10%

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

27.96M

No peer data available for comparison.

Inventories as Percentage of Revenue

31.21%

No peer data available for comparison.

Accounts Payable

1.89M

No peer data available for comparison.

Payables as Percentage of Revenue

2.11%

No peer data available for comparison.

Capital Expenditure

-515.00K

No peer data available for comparison.

CapEx as Percentage of Revenue

-0.57%

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

14.18M

No peer data available for comparison.

Unlevered Free Cash Flow

6.90M

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

340.00M

No peer data available for comparison.

Net Debt

-3.60M

No peer data available for comparison.

Equity Value

343.60M

No peer data available for comparison.

Equity Value Per Share

444.45

No peer data available for comparison.

Select Metric for Chart