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

327.51M

Lower than competitor

Worse than VTU.L's revenue of 10.84B.

Revenue Growth Rate

26.37%

Higher than competitor

Better than VTU.L's revenue growth rate of 17.86%.

EBITDA

58.31M

Lower than competitor

Worse than VTU.L's ebitda of 241.73M.

EBITDA Margin

17.80%

Higher than competitor

Better than VTU.L's ebitda margin of 2.23%.

EBIT

40.73M

Lower than competitor

Worse than VTU.L's ebit of 147.46M.

EBIT Margin

12.44%

Higher than competitor

Better than VTU.L's ebit margin of 1.36%.

Depreciation

17.57M

Lower than competitor

Better than VTU.L's depreciation of 94.27M.

Total Cash

39.99M

Lower than competitor

Worse than VTU.L's total cash of 216.02M.

Cash as Percentage of Revenue

12.21%

Higher than competitor

Better than VTU.L's cash as percentage of revenue of 1.99%.

Receivables

19.06M

Lower than competitor

Better than VTU.L's receivables of 135.52M.

Receivables as Percentage of Revenue

5.82%

Higher than competitor

Worse than VTU.L's receivables as percentage of revenue of 1.25%.

Inventories

106.89M

Lower than competitor

Better than VTU.L's inventories of 1.88B.

Inventories as Percentage of Revenue

32.64%

Higher than competitor

Worse than VTU.L's inventories as percentage of revenue of 17.34%.

Accounts Payable

9.55M

Lower than competitor

Better than VTU.L's accounts payable of 1.81B.

Payables as Percentage of Revenue

2.92%

Lower than competitor

Better than VTU.L's payables as percentage of revenue of 16.70%.

Capital Expenditure

-4.90M

Higher than competitor

Worse than VTU.L's capital expenditure of -58.79M.

CapEx as Percentage of Revenue

-1.50%

Lower than competitor

Better than VTU.L's capex as percentage of revenue of -0.54%.

Weighted Average Cost of Capital (WACC)

5.04%

Lower than competitor

Better than VTU.L's weighted average cost of capital (wacc) of 7.56%.

Cost of Equity

5.02%

Lower than competitor

Better than VTU.L's cost of equity of 7.33%.

Cost of Debt

8.03%

Lower than competitor

Better than VTU.L's cost of debt of 10.37%.

Beta

0.14

Lower than competitor

Better than VTU.L's beta of 0.71.

Diluted Shares Outstanding

78.12M

Lower than competitor

Better than VTU.L's diluted shares outstanding of 354.72M.

Total Debt

4.25M

Lower than competitor

Better than VTU.L's total debt of 233.22M.

Total Equity

371.09M

Higher than competitor

Better than VTU.L's total equity of 219.21M.

Total Capital

375.34M

Lower than competitor

Worse than VTU.L's total capital of 452.44M.

Debt Weighting

1.13%

Lower than competitor

Better than VTU.L's debt weighting of 51.55%.

Equity Weighting

98.87%

Higher than competitor

Better than VTU.L's equity weighting of 48.45%.

EBIAT

32.62M

Lower than competitor

Worse than VTU.L's ebiat of 110.66M.

Unlevered Free Cash Flow

21.00M

Lower than competitor

Worse than VTU.L's unlevered free cash flow of 115.16M.

Long-Term Growth Rate

3.50%

Higher than competitor

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

Terminal Value

1.41B

Lower than competitor

Worse than VTU.L's terminal value of 2.11B.

Enterprise Value

1.17B

Lower than competitor

Worse than VTU.L's enterprise value of 1.82B.

Net Debt

-17.64M

Lower than competitor

Better than VTU.L's net debt of 160.58M.

Equity Value

1.19B

Lower than competitor

Worse than VTU.L's equity value of 1.66B.

Equity Value Per Share

1518.18

Higher than competitor

Better than VTU.L's equity value per share of 468.40.

Select Metric for Chart