As of 2024-12-15, the Intrinsic Value of Warpaint London PLC (W7L.L) is
499.81 GBP. This W7L.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 542.00 GBP, the upside of Warpaint London PLC is
-7.80%.
The range of the Intrinsic Value is 349.71 - 921.60 GBP
499.81 GBP
Intrinsic Value
W7L.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
349.71 - 921.60 |
499.81 |
-7.8% |
| DCF (Growth 10y) |
582.94 - 1,503.26 |
825.46 |
52.3% |
| DCF (EBITDA 5y) |
289.56 - 376.45 |
317.14 |
-41.5% |
| DCF (EBITDA 10y) |
423.34 - 554.52 |
468.83 |
-13.5% |
| Fair Value |
542.95 - 542.95 |
542.95 |
0.18% |
| P/E |
312.31 - 598.81 |
471.18 |
-13.1% |
| EV/EBITDA |
216.99 - 305.24 |
245.84 |
-54.6% |
| EPV |
200.41 - 251.44 |
225.93 |
-58.3% |
| DDM - Stable |
276.34 - 992.70 |
634.52 |
17.1% |
| DDM - Multi |
401.74 - 1,112.55 |
589.20 |
8.7% |
W7L.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
427.62 |
| Beta |
0.45 |
| Outstanding shares (mil) |
0.79 |
| Enterprise Value (mil) |
427.01 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.74% |
| Cost of Debt |
4.90% |
| WACC |
6.70% |