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:

Revenue

89.59M

Higher than competitor

Better than SDI.L's revenue of 65.85M.

Revenue Growth Rate

39.86%

Higher than competitor

Better than SDI.L's revenue growth rate of -2.56%.

EBITDA

20.45M

Higher than competitor

Better than SDI.L's ebitda of 11.27M.

EBITDA Margin

22.82%

Higher than competitor

Better than SDI.L's ebitda margin of 17.12%.

EBIT

18.49M

Higher than competitor

Better than SDI.L's ebit of 7.29M.

EBIT Margin

20.64%

Higher than competitor

Better than SDI.L's ebit margin of 11.07%.

Depreciation

1.96M

Lower than competitor

Better than SDI.L's depreciation of 3.98M.

Total Cash

9.05M

Higher than competitor

Better than SDI.L's total cash of 1.43M.

Cash as Percentage of Revenue

10.10%

Higher than competitor

Better than SDI.L's cash as percentage of revenue of 2.17%.

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

Higher than competitor

Worse than SDI.L's inventories of 10.58M.

Inventories as Percentage of Revenue

31.21%

Higher than competitor

Worse than SDI.L's inventories as percentage of revenue of 16.06%.

Accounts Payable

1.89M

Lower than competitor

Better than SDI.L's accounts payable of 3.57M.

Payables as Percentage of Revenue

2.11%

Lower than competitor

Better than SDI.L's payables as percentage of revenue of 5.42%.

Capital Expenditure

-515.00K

Higher than competitor

Worse than SDI.L's capital expenditure of -1.79M.

CapEx as Percentage of Revenue

-0.57%

Higher than competitor

Worse than SDI.L's capex as percentage of revenue of -2.71%.

Weighted Average Cost of Capital (WACC)

7.34%

Lower than competitor

Better than SDI.L's weighted average cost of capital (wacc) of 9.48%.

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

14.18M

Higher than competitor

Better than SDI.L's ebiat of 5.45M.

Unlevered Free Cash Flow

6.90M

Higher than competitor

Better than SDI.L's unlevered free cash flow of -2.77M.

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

340.00M

Higher than competitor

Better than SDI.L's enterprise value of 144.55M.

Net Debt

-3.60M

Lower than competitor

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

Equity Value

343.60M

Higher than competitor

Better than SDI.L's equity value of 124.51M.

Equity Value Per Share

444.45

Higher than competitor

Better than SDI.L's equity value per share of 118.29.

Select Metric for Chart