The Discounted Cash Flow (DCF) valuation of Warpaint London PLC (W7L.L) is 477.55 GBP. With the latest stock price at 524.00 GBP, the upside of Warpaint London PLC based on DCF is -8.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 330.90 - 905.44 | 477.55 |
| Upside | -36.9% - 72.8% | -8.9% |