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 2025

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

125.72M

Higher than competitor

Better than SDI.L's revenue of 70.19M.

Revenue Growth Rate

18.46%

Higher than competitor

Better than SDI.L's revenue growth rate of 3.25%.

EBITDA

19.02M

Higher than competitor

Better than SDI.L's ebitda of 15.02M.

EBITDA Margin

15.13%

Lower than competitor

Worse than SDI.L's ebitda margin of 21.41%.

EBIT

10.97M

Higher than competitor

Better than SDI.L's ebit of 10.32M.

EBIT Margin

8.73%

Lower than competitor

Worse than SDI.L's ebit margin of 14.71%.

Depreciation

8.05M

Higher than competitor

Worse than SDI.L's depreciation of 4.70M.

Total Cash

11.33M

Higher than competitor

Better than SDI.L's total cash of 6.88M.

Cash as Percentage of Revenue

9.01%

Lower than competitor

Worse than SDI.L's cash as percentage of revenue of 9.80%.

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

41.57M

Higher than competitor

Worse than SDI.L's inventories of 11.68M.

Inventories as Percentage of Revenue

33.07%

Higher than competitor

Worse than SDI.L's inventories as percentage of revenue of 16.64%.

Accounts Payable

3.38M

Lower than competitor

Better than SDI.L's accounts payable of 4.74M.

Payables as Percentage of Revenue

2.69%

Lower than competitor

Better than SDI.L's payables as percentage of revenue of 6.75%.

Capital Expenditure

-1.49M

Higher than competitor

Worse than SDI.L's capital expenditure of -2.23M.

CapEx as Percentage of Revenue

-1.18%

Higher than competitor

Worse than SDI.L's capex as percentage of revenue of -3.18%.

Weighted Average Cost of Capital (WACC)

7.34%

Lower than competitor

Better than SDI.L's weighted average cost of capital (wacc) of 9.51%.

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

8.79M

Higher than competitor

Better than SDI.L's ebiat of 7.85M.

Unlevered Free Cash Flow

9.40M

Lower than competitor

Worse than SDI.L's unlevered free cash flow of 10.02M.

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

339.96M

Higher than competitor

Better than SDI.L's enterprise value of 144.43M.

Net Debt

-3.60M

Lower than competitor

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

Equity Value

343.56M

Higher than competitor

Better than SDI.L's equity value of 124.38M.

Equity Value Per Share

444.40

Higher than competitor

Better than SDI.L's equity value per share of 118.18.

Select Metric for Chart