As of 2025-09-16, the Intrinsic Value of Warpaint London PLC (W7L.L) is 301.05 GBP. This W7L.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 225.00 GBP, the upside of Warpaint London PLC is 33.80%.
The range of the Intrinsic Value is 247.33 - 389.53 GBP
Based on its market price of 225.00 GBP and our intrinsic valuation, Warpaint London PLC (W7L.L) is undervalued by 33.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 247.33 - 389.53 | 301.05 | 33.8% |
| DCF (Growth 10y) | 380.18 - 613.37 | 468.39 | 108.2% |
| DCF (EBITDA 5y) | 260.95 - 326.11 | 291.01 | 29.3% |
| DCF (EBITDA 10y) | 363.31 - 474.58 | 413.70 | 83.9% |
| Fair Value | 436.08 - 436.08 | 436.08 | 93.81% |
| P/E | 203.39 - 376.85 | 286.19 | 27.2% |
| EV/EBITDA | 171.31 - 338.27 | 241.94 | 7.5% |
| EPV | 201.03 - 263.59 | 232.31 | 3.2% |
| DDM - Stable | 150.35 - 318.34 | 234.34 | 4.2% |
| DDM - Multi | 306.99 - 505.85 | 382.12 | 69.8% |
| Market Cap (mil) | 235.19 |
| Beta | 1.75 |
| Outstanding shares (mil) | 1.05 |
| Enterprise Value (mil) | 217.55 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.53% |
| Cost of Debt | 5.25% |
| WACC | 7.47% |