Is W7L.L undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of Warpaint London PLC (W7L.L) is 456.67 GBP. This W7L.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 405.00 GBP, the upside of Warpaint London PLC is 12.80%. This means that W7L.L is undervalued by 12.80%.
The range of the Intrinsic Value is 323.34 - 814.79 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 323.34 - 814.79 | 456.67 | 12.8% |
| DCF (Growth 10y) | 534.63 - 1,323.20 | 749.50 | 85.1% |
| DCF (EBITDA 5y) | 270.31 - 381.46 | 318.39 | -21.4% |
| DCF (EBITDA 10y) | 394.62 - 554.21 | 463.14 | 14.4% |
| Fair Value | 544.34 - 544.34 | 544.34 | 34.40% |
| P/E | 318.77 - 483.37 | 374.69 | -7.5% |
| EV/EBITDA | 202.15 - 321.22 | 249.51 | -38.4% |
| EPV | 189.24 - 241.52 | 215.38 | -46.8% |
| DDM - Stable | 254.31 - 871.36 | 562.83 | 39.0% |
| DDM - Multi | 366.00 - 970.86 | 531.12 | 31.1% |
| Market Cap (mil) | 333.65 |
| Beta | 0.49 |
| Outstanding shares (mil) | 0.82 |
| Enterprise Value (mil) | 318.10 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.12% |
| Cost of Debt | 4.90% |
| WACC | 7.06% |