The Discounted Cash Flow (DCF) valuation of Warpaint London PLC (W7L.L) is 219.11 GBP. With the latest stock price at 187.50 GBP, the upside of Warpaint London PLC based on DCF is 16.9%.
Based on the latest price of 187.50 GBP and our DCF valuation, Warpaint London PLC (W7L.L) is a buy. buying W7L.L stocks now will result in a potential gain of 16.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.1% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 182.93 - 275.98 | 219.11 |
| Upside | -2.4% - 47.2% | 16.9% |