Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Warpaint London PLC
LSE:W7L

Watchlist Manager
Warpaint London PLC Logo
Warpaint London PLC
LSE:W7L
Watchlist
Price: 265 GBX 7.29% Market Closed
Market Cap: £214.1m
Write Note Create Alert Ask AI

Relative Value

The Relative Value of one W7L stock under the Base Case scenario is 43.14 GBX. Compared to the current market price of 265 GBX, Warpaint London PLC is Overvalued by 84%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

W7L Relative Value
Base Case
43.14 GBX
Overvaluation 84%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

P/S
View Details
P/E
View Details
P/OCF
View Details
P/FCFE
View Details
P/B
View Details
EV/S
View Details
EV/GP
View Details
EV/EBITDA
View Details
EV/EBIT
View Details
EV/OCF
View Details
EV/FCFF
View Details
EV/IC
View Details

Multiples Across Competitors

W7L Competitors Multiples
Warpaint London PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Warpaint London PLC
LSE:W7L
214.1m GBP 2 13.6 8.6 9.9
FR
L'Oreal SA
PAR:OR
213.2B EUR 4.8 34.8 21 25.6
UK
Unilever PLC
LSE:ULVR
117.1B GBP 2.7 14.2 13.6 15.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.4 37.5 36 39.8
UK
HALEON PLC
LSE:HLN
36.7B GBP 3.3 25.7 15.1 17
US
Estee Lauder Companies Inc
NYSE:EL
41.1B USD 2.8 -230.7 20.4 32.2
DE
Beiersdorf AG
XETRA:BEI
23.4B EUR 2.4 26.7 13.2 17
JP
Kao Corp
TSE:4452
3T JPY 1.7 24.6 11.3 17.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.1 67.7 40.8 44.5
IN
Dabur India Ltd
NSE:DABUR
904.7B INR 7 49 35.9 44.3
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
UK
Warpaint London PLC
LSE:W7L
Average P/E: 32.6
13.6
2%
6.8
FR
L'Oreal SA
PAR:OR
34.8
13%
2.7
UK
Unilever PLC
LSE:ULVR
14.2
-8%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.5
7%
5.4
UK
HALEON PLC
LSE:HLN
25.7
12%
2.1
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -230.7 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
26.7
7%
3.8
JP
Kao Corp
TSE:4452
24.6
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
67.7
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
49
12%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Warpaint London PLC
LSE:W7L
Average EV/EBITDA: 21.6
8.6
7%
1.2
FR
L'Oreal SA
PAR:OR
21
9%
2.3
UK
Unilever PLC
LSE:ULVR
13.6
9%
1.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36
8%
4.5
UK
HALEON PLC
LSE:HLN
15.1
4%
3.8
US
Estee Lauder Companies Inc
NYSE:EL
20.4
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
13.2
-1%
N/A
JP
Kao Corp
TSE:4452
11.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.8
13%
3.1
IN
Dabur India Ltd
NSE:DABUR
35.9
11%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Warpaint London PLC
LSE:W7L
Average EV/EBIT: 26.3
9.9
6%
1.6
FR
L'Oreal SA
PAR:OR
25.6
10%
2.6
UK
Unilever PLC
LSE:ULVR
15.4
9%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
9%
4.4
UK
HALEON PLC
LSE:HLN
17
4%
4.2
US
Estee Lauder Companies Inc
NYSE:EL
32.2
25%
1.3
DE
Beiersdorf AG
XETRA:BEI
17
-2%
N/A
JP
Kao Corp
TSE:4452
17.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
44.5
13%
3.4
IN
Dabur India Ltd
NSE:DABUR
44.3
11%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A

See Also

Summary
W7L intrinsic value, competitors valuation, and company profile.
DCF Valuation
W7L stock valuation using Discount Cash Flow valuation method.
Relative Valuation
W7L stock valuation using valuation multiples.
Wall Street Estimates
W7L price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
W7L stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 319,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.