Warpaint London PLC (W7L.L)

Better than SDI.L's revenue of 67.98M.

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

Better than SDI.L's ebitda of 14.55M.

Better than SDI.L's total cash of 6.66M.

Better than SDI.L's accounts payable of 4.59M.

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

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

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

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

Better than SDI.L's beta of 1.35.

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

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

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

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

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

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

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

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

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

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

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

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