W7L.L
Warpaint London PLC
Price:  
212.00 
GBP
Volume:  
416,651.00
United Kingdom | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

W7L.L Intrinsic Value

53.40 %
Upside

What is the intrinsic value of W7L.L?

As of 2025-10-16, the Intrinsic Value of Warpaint London PLC (W7L.L) is 325.12 GBP. This W7L.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 212.00 GBP, the upside of Warpaint London PLC is 53.40%.

The range of the Intrinsic Value is 267.11 - 419.90 GBP

Is W7L.L undervalued or overvalued?

Based on its market price of 212.00 GBP and our intrinsic valuation, Warpaint London PLC (W7L.L) is undervalued by 53.40%.

212.00 GBP
Stock Price
325.12 GBP
Intrinsic Value
Intrinsic Value Details

W7L.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 267.11 - 419.90 325.12 53.4%
DCF (Growth 10y) 385.99 - 613.82 472.69 123.0%
DCF (EBITDA 5y) 285.94 - 374.57 328.98 55.2%
DCF (EBITDA 10y) 373.03 - 503.93 434.11 104.8%
Fair Value 484.20 - 484.20 484.20 128.40%
P/E 202.59 - 471.55 321.52 51.7%
EV/EBITDA 208.10 - 441.73 293.78 38.6%
EPV 244.02 - 332.41 288.21 35.9%
DDM - Stable 155.21 - 326.01 240.61 13.5%
DDM - Multi 323.40 - 524.51 399.77 88.6%

W7L.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 171.27
Beta 1.56
Outstanding shares (mil) 0.81
Enterprise Value (mil) 164.68
Market risk premium 5.98%
Cost of Equity 7.54%
Cost of Debt 5.25%
WACC 7.46%