Warpaint London PLC
LSE:W7L

Watchlist Manager
Warpaint London PLC Logo
Warpaint London PLC
LSE:W7L
Watchlist
Price: 521 GBX 0.19% Market Closed
Market Cap: 405m GBX
Have any thoughts about
Warpaint London PLC?
Write Note

Relative Value

The Relative Value of one W7L stock under the Base Case scenario is 476.24 GBX. Compared to the current market price of 521 GBX, Warpaint London PLC is Overvalued by 9%.

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
476.24 GBX
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
8
Median 3Y
2.9
Median 5Y
2.3
Industry
1.1
Forward
3.7
vs History
61
vs Industry
14
Median 3Y
26.7
Median 5Y
26.7
Industry
16.9
Forward
21.4
vs History
7
vs Industry
6
Median 3Y
23.5
Median 5Y
18.8
Industry
11.8
vs History
15
vs Industry
9
Median 3Y
33.4
Median 5Y
25.4
Industry
17.8
vs History
7
vs Industry
3
Median 3Y
4.4
Median 5Y
3.2
Industry
1.6
vs History
7
vs Industry
9
Median 3Y
2.8
Median 5Y
2.2
Industry
1.2
Forward
3.7
vs History
9
vs Industry
11
Median 3Y
7.9
Median 5Y
6.7
Industry
3.9
vs History
28
vs Industry
13
Median 3Y
14.5
Median 5Y
13.9
Industry
10.5
Forward
14.7
vs History
55
vs Industry
15
Median 3Y
19.5
Median 5Y
19.6
Industry
13.2
Forward
15.9
vs History
7
vs Industry
6
Median 3Y
23.3
Median 5Y
18.5
Industry
11.9
vs History
15
vs Industry
9
Median 3Y
25.3
Median 5Y
20.6
Industry
15.2
vs History
7
vs Industry
4
Median 3Y
4.2
Median 5Y
3.1
Industry
1.2

Multiples Across Competitors

W7L Competitors Multiples
Warpaint London PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Warpaint London PLC
LSE:W7L
402.5m GBP 4.1 23.5 16.5 18
FR
L'Oreal SA
PAR:OR
176.4B EUR 4.1 27.2 18.1 21.6
UK
Unilever PLC
LSE:ULVR
113.2B GBP 2.3 20.5 177.3 203.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 9 54.3 37.3 40.7
UK
HALEON PLC
LSE:HLN
33.1B GBP 2.9 27.4 16.4 18.8
DE
Beiersdorf AG
XETRA:BEI
27.9B EUR 2.9 37.8 16.1 23.1
US
Estee Lauder Companies Inc
NYSE:EL
23.3B USD 1.5 114.6 11.6 17.6
JP
Kao Corp
TSE:4452
2.9T JPY 1.9 41.4 14.1 25.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.6 -324.7 38.5 41.2
IN
Dabur India Ltd
NSE:DABUR
900.4B INR 7.2 50.3 38.1 46.5
US
Bellring Brands Inc
NYSE:BRBR
9.4B USD 4.9 42.4 25.4 28.6

See Also

Discover More
Back to Top