Warpaint London PLC
LSE:W7L

Watchlist Manager
Warpaint London PLC Logo
Warpaint London PLC
LSE:W7L
Watchlist
Price: 502 GBX -5.46% Market Closed
Market Cap: 390.3m GBX
Have any thoughts about
Warpaint London PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one W7L stock under the Base Case scenario is 466.19 GBX. Compared to the current market price of 502 GBX, Warpaint London PLC is Overvalued by 7%.

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
466.19 GBX
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.9
P/S
P/S
Price to Sales
3.9
vs History
7
vs Industry
8
Median 3Y
2.9
Median 5Y
2.3
Industry
1
Forward
3.6
More Details
22.6
P/E
P/E
Price to Earnings
22.6
vs History
61
vs Industry
14
Median 3Y
26.4
Median 5Y
26.7
Industry
16.8
Forward
20.6
More Details
59.6
P/OCF
P/OCF
Price to OCF
59.6
vs History
7
vs Industry
6
Median 3Y
23.6
Median 5Y
19.1
Industry
11.9
More Details
115.5
P/FCFE
P/FCFE
Price to FCFE
115.5
vs History
15
vs Industry
9
Median 3Y
33.9
Median 5Y
25.5
Industry
17.6
More Details
7.6
P/B
P/B
Price to Book Value
7.6
vs History
7
vs Industry
3
Median 3Y
4.9
Median 5Y
3.2
Industry
1.6
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
7
vs Industry
9
Median 3Y
2.8
Median 5Y
2.2
Industry
1.2
Forward
3.5
More Details
9.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.6
vs History
9
vs Industry
11
Median 3Y
7.9
Median 5Y
6.7
Industry
3.8
More Details
15.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.9
vs History
28
vs Industry
13
Median 3Y
14.5
Median 5Y
14.2
Industry
10.3
Forward
14.2
More Details
17.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.3
vs History
55
vs Industry
15
Median 3Y
19.2
Median 5Y
19.6
Industry
12.9
Forward
15.3
More Details
59.3
EV/OCF
EV/OCF
Enterprise Value to OCF
59.3
vs History
7
vs Industry
6
Median 3Y
23.4
Median 5Y
18.5
Industry
12.1
More Details
78.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
78.3
vs History
15
vs Industry
9
Median 3Y
25.6
Median 5Y
20.9
Industry
15.3
More Details
7.5
EV/IC
EV/IC
Enterprise Value to IC
7.5
vs History
7
vs Industry
4
Median 3Y
4.7
Median 5Y
3.2
Industry
1.2
More 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
387.8m GBP 3.9 22.6 15.9 17.3
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
180.2B EUR 4.2 27.8 18.5 22.1
UK
Unilever PLC
LSE:ULVR
114B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.9 53.2 36.6 39.9
UK
HALEON PLC
LSE:HLN
34.8B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.7B EUR 2.9 37.5 16 22.8
US
Estee Lauder Companies Inc
NYSE:EL
26.7B USD 1.7 131.5 13 19.8
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.6 14.5 26.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.4 35.2 37.6
IN
Dabur India Ltd
NSE:DABUR
899B INR 7.2 50.3 38.1 46.5
P/E Multiple
Earnings Growth P/E to Growth
UK
Warpaint London PLC
LSE:W7L
Average P/E: 1 752.8
22.6
73%
0.3
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.8
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.5
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
131.5
245%
0.5
JP
Kao Corp
TSE:4452
36.6
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.3
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Warpaint London PLC
LSE:W7L
Average EV/EBITDA: 757.9
15.9
67%
0.2
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.5
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.6
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13
26%
0.5
JP
Kao Corp
TSE:4452
14.5
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.1
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Warpaint London PLC
LSE:W7L
Average EV/EBIT: 1 018.3
17.3
70%
0.2
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.1
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.9
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.8
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.8
35%
0.6
JP
Kao Corp
TSE:4452
26.2
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.6
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.5
37%
1.3

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 210,300+ value investors using Alpha Spread
Create a 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

© 2024 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.