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 2022

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

64.06M

Lower than competitor

Worse than SDI.L's revenue of 67.58M.

Revenue Growth Rate

28.11%

Lower than competitor

Worse than SDI.L's revenue growth rate of 36.09%.

EBITDA

11.69M

Higher than competitor

Better than SDI.L's ebitda of 11.07M.

EBITDA Margin

18.25%

Higher than competitor

Better than SDI.L's ebitda margin of 16.38%.

EBIT

7.97M

Higher than competitor

Better than SDI.L's ebit of 6.81M.

EBIT Margin

12.44%

Higher than competitor

Better than SDI.L's ebit margin of 10.08%.

Depreciation

3.72M

Lower than competitor

Better than SDI.L's depreciation of 4.26M.

Total Cash

5.87M

Higher than competitor

Better than SDI.L's total cash of 2.71M.

Cash as Percentage of Revenue

9.16%

Higher than competitor

Better than SDI.L's cash as percentage of revenue of 4.01%.

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

18.71M

Higher than competitor

Worse than SDI.L's inventories of 13.50M.

Inventories as Percentage of Revenue

29.22%

Higher than competitor

Worse than SDI.L's inventories as percentage of revenue of 19.98%.

Accounts Payable

1.37M

Lower than competitor

Better than SDI.L's accounts payable of 4.15M.

Payables as Percentage of Revenue

2.14%

Lower than competitor

Better than SDI.L's payables as percentage of revenue of 6.14%.

Capital Expenditure

-843.00K

Higher than competitor

Worse than SDI.L's capital expenditure of -1.41M.

CapEx as Percentage of Revenue

-1.32%

Higher than competitor

Worse than SDI.L's capex as percentage of revenue of -2.08%.

Weighted Average Cost of Capital (WACC)

7.34%

Lower than competitor

Better than SDI.L's weighted average cost of capital (wacc) of 9.30%.

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

6.48M

Higher than competitor

Better than SDI.L's ebiat of 4.51M.

Unlevered Free Cash Flow

8.30M

Higher than competitor

Better than SDI.L's unlevered free cash flow of 1.89M.

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

339.94M

Higher than competitor

Better than SDI.L's enterprise value of 145.33M.

Net Debt

-3.60M

Lower than competitor

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

Equity Value

343.54M

Higher than competitor

Better than SDI.L's equity value of 125.28M.

Equity Value Per Share

444.38

Higher than competitor

Better than SDI.L's equity value per share of 119.03.

Select Metric for Chart