Warpaint London PLC (W7L.L)

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.

Trending:

Discounted Cash Flow Forecasts for 2020

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

40.29M

Higher than competitor

Better than SDI.L's revenue of 35.08M.

Revenue Growth Rate

-18.25%

Lower than competitor

Worse than SDI.L's revenue growth rate of 43.18%.

EBITDA

2.79M

Lower than competitor

Worse than SDI.L's ebitda of 8.49M.

EBITDA Margin

6.93%

Lower than competitor

Worse than SDI.L's ebitda margin of 24.21%.

EBIT

-902.00K

Lower than competitor

Worse than SDI.L's ebit of 5.93M.

EBIT Margin

-2.24%

Lower than competitor

Worse than SDI.L's ebit margin of 16.91%.

Depreciation

3.69M

Higher than competitor

Worse than SDI.L's depreciation of 2.56M.

Total Cash

4.88M

Higher than competitor

Better than SDI.L's total cash of 3.84M.

Cash as Percentage of Revenue

12.10%

Higher than competitor

Better than SDI.L's cash as percentage of revenue of 10.94%.

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

14.41M

Higher than competitor

Worse than SDI.L's inventories of 6.06M.

Inventories as Percentage of Revenue

35.78%

Higher than competitor

Worse than SDI.L's inventories as percentage of revenue of 17.27%.

Accounts Payable

1.44M

Lower than competitor

Better than SDI.L's accounts payable of 3.35M.

Payables as Percentage of Revenue

3.57%

Lower than competitor

Better than SDI.L's payables as percentage of revenue of 9.54%.

Capital Expenditure

-881.00K

Higher than competitor

Worse than SDI.L's capital expenditure of -1.03M.

CapEx as Percentage of Revenue

-2.19%

Higher than competitor

Worse than SDI.L's capex as percentage of revenue of -2.95%.

Weighted Average Cost of Capital (WACC)

7.35%

Lower than competitor

Better than SDI.L's weighted average cost of capital (wacc) of 9.66%.

Cost of Equity

7.37%

Lower than competitor

Better than SDI.L's cost of equity of 10.94%.

Cost of Debt

6.77%

Lower than competitor

Better than SDI.L's cost of debt of 7.58%.

Beta

0.59

Lower than competitor

Better than SDI.L's beta of 1.35.

Diluted Shares Outstanding

77.31M

Lower than competitor

Better than SDI.L's diluted shares outstanding of 105.25M.

Total Debt

5.45M

Lower than competitor

Better than SDI.L's total debt of 21.48M.

Total Equity

400.46M

Higher than competitor

Better than SDI.L's total equity of 55.99M.

Total Capital

405.91M

Higher than competitor

Better than SDI.L's total capital of 77.47M.

Debt Weighting

1.34%

Lower than competitor

Better than SDI.L's debt weighting of 27.72%.

Equity Weighting

98.66%

Higher than competitor

Better than SDI.L's equity weighting of 72.28%.

EBIAT

-808.89K

Lower than competitor

Worse than SDI.L's ebiat of 4.95M.

Unlevered Free Cash Flow

4.27M

Lower than competitor

Worse than SDI.L's unlevered free cash flow of 6.06M.

Long-Term Growth Rate

3.50%

Higher than competitor

Better than SDI.L's long-term growth rate of 2.00%.

Terminal Value

421.17M

Higher than competitor

Better than SDI.L's terminal value of 149.81M.

Enterprise Value

339.84M

Higher than competitor

Better than SDI.L's enterprise value of 143.76M.

Net Debt

-3.60M

Lower than competitor

Better than SDI.L's net debt of 20.05M.

Equity Value

343.44M

Higher than competitor

Better than SDI.L's equity value of 123.72M.

Equity Value Per Share

444.24

Higher than competitor

Better than SDI.L's equity value per share of 117.54.

Select Metric for Chart