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

Intrinsic Value

The intrinsic value of one W7L stock under the Base Case scenario is 499.67 GBX. Compared to the current market price of 502 GBX, Warpaint London PLC is Fairly Valued.

The Intrinsic Value is calculated as the average of DCF and Relative values:

W7L Intrinsic Value
499.67 GBX
Fairly Valued
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Warpaint London PLC

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for W7L cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about W7L?
Bearish
Neutral
Bullish

Fundamental Analysis

502 GBX
-5.46%
-5.46%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Warpaint London PLC
UK
Consumer products
Market Cap
387.8m GBX
IPO
Nov 30, 2016
Employees
113
United Kingdom
Market Cap
387.8m GBX
Industry
Consumer products
IPO
Nov 30, 2016
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Warpaint London PLC

Provide an overview of the primary business activities
of Warpaint London PLC.

What unique competitive advantages
does Warpaint London PLC hold over its rivals?

What risks and challenges
does Warpaint London PLC face in the near future?

Summarize the latest earnings call
of Warpaint London PLC.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Warpaint London PLC.

Provide P/S
for Warpaint London PLC.

Provide P/E
for Warpaint London PLC.

Provide P/OCF
for Warpaint London PLC.

Provide P/FCFE
for Warpaint London PLC.

Provide P/B
for Warpaint London PLC.

Provide EV/S
for Warpaint London PLC.

Provide EV/GP
for Warpaint London PLC.

Provide EV/EBITDA
for Warpaint London PLC.

Provide EV/EBIT
for Warpaint London PLC.

Provide EV/OCF
for Warpaint London PLC.

Provide EV/FCFF
for Warpaint London PLC.

Provide EV/IC
for Warpaint London PLC.

Show me price targets
for Warpaint London PLC made by professional analysts.

What are the Revenue projections
for Warpaint London PLC?

How accurate were the past Revenue estimates
for Warpaint London PLC?

What are the Net Income projections
for Warpaint London PLC?

How accurate were the past Net Income estimates
for Warpaint London PLC?

What are the EPS projections
for Warpaint London PLC?

How accurate were the past EPS estimates
for Warpaint London PLC?

What are the EBIT projections
for Warpaint London PLC?

How accurate were the past EBIT estimates
for Warpaint London PLC?

Compare the revenue forecasts
for Warpaint London PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Warpaint London PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Warpaint London PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Warpaint London PLC compared to its peers.

Compare the P/E ratios
of Warpaint London PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Warpaint London PLC with its peers.

Analyze the financial leverage
of Warpaint London PLC compared to its main competitors.

Show all profitability ratios
for Warpaint London PLC.

Provide ROE
for Warpaint London PLC.

Provide ROA
for Warpaint London PLC.

Provide ROIC
for Warpaint London PLC.

Provide ROCE
for Warpaint London PLC.

Provide Gross Margin
for Warpaint London PLC.

Provide Operating Margin
for Warpaint London PLC.

Provide Net Margin
for Warpaint London PLC.

Provide FCF Margin
for Warpaint London PLC.

Show all solvency ratios
for Warpaint London PLC.

Provide D/E Ratio
for Warpaint London PLC.

Provide D/A Ratio
for Warpaint London PLC.

Provide Interest Coverage Ratio
for Warpaint London PLC.

Provide Altman Z-Score Ratio
for Warpaint London PLC.

Provide Quick Ratio
for Warpaint London PLC.

Provide Current Ratio
for Warpaint London PLC.

Provide Cash Ratio
for Warpaint London PLC.

What is the historical Revenue growth
over the last 5 years for Warpaint London PLC?

What is the historical Net Income growth
over the last 5 years for Warpaint London PLC?

What is the current Free Cash Flow
of Warpaint London PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Warpaint London PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Warpaint London PLC

Current Assets 56m
Cash & Short-Term Investments 5.5m
Receivables 17.6m
Other Current Assets 33m
Non-Current Assets 14.9m
PP&E 6.9m
Intangibles 7.4m
Other Non-Current Assets 701k
Current Liabilities 16.2m
Accounts Payable 14.2m
Other Current Liabilities 2m
Non-Current Liabilities 3.8m
Long-Term Debt 3.6m
Other Non-Current Liabilities 180k
Efficiency

Earnings Waterfall
Warpaint London PLC

Revenue
98.8m GBP
Cost of Revenue
-58.4m GBP
Gross Profit
40.4m GBP
Operating Expenses
-18.1m GBP
Operating Income
22.3m GBP
Other Expenses
-5.1m GBP
Net Income
17.1m GBP

Free Cash Flow Analysis
Warpaint London PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

W7L Profitability Score
Profitability Due Diligence

Warpaint London PLC's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
ROIC is Increasing
69/100
Profitability
Score

Warpaint London PLC's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

W7L Solvency Score
Solvency Due Diligence

Warpaint London PLC's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
92/100
Solvency
Score

Warpaint London PLC's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

W7L Price Targets Summary
Warpaint London PLC

Wall Street analysts forecast W7L stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for W7L is 668.1 GBX with a low forecast of 606 GBX and a high forecast of 719.25 GBX.

Lowest
Price Target
606 GBX
21% Upside
Average
Price Target
668.1 GBX
33% Upside
Highest
Price Target
719.25 GBX
43% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for W7L?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for W7L is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one W7L stock?

The intrinsic value of one W7L stock under the Base Case scenario is 499.67 GBX.

Is W7L stock undervalued or overvalued?

Compared to the current market price of 502 GBX, Warpaint London PLC is Fairly Valued.

Back to Top