Warpaint London PLC
LSE:W7L

Watchlist Manager
Warpaint London PLC Logo
Warpaint London PLC
LSE:W7L
Watchlist
Price: 195 GBX -2.5% Market Closed
Market Cap: 157.5m GBX
Section:
 

Relative Value

The Relative Value of one W7L stock under the Base Case scenario is hidden GBX. Compared to the current market price of 195 GBX, Warpaint London PLC is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
93
vs Industry
13
Median 3Y
3.1
Median 5Y
2.7
Industry
1.1
Forward
1.4
More Details
10.1
P/E
P/E
Price to Earnings
10.1
vs History
88
vs Industry
27
Median 3Y
23
Median 5Y
23.6
Industry
17.9
Forward
9.7
More Details
9.8
P/OCF
P/OCF
Price to OCF
9.8
vs History
88
vs Industry
6
Median 3Y
27.8
Median 5Y
20.8
Industry
11.8
More Details
12.7
P/FCFE
P/FCFE
Price to FCFE
12.7
vs History
88
vs Industry
5
Median 3Y
34.2
Median 5Y
27.7
Industry
15.5
More Details
2.1
P/B
P/B
Price to Book Value
2.1
vs History
88
vs Industry
6
Median 3Y
5.2
Median 5Y
3.7
Industry
1.6
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
93
vs Industry
14
Median 3Y
2.9
Median 5Y
2.6
Industry
1.2
Forward
1.3
More Details
3.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.4
vs History
95
vs Industry
18
Median 3Y
7.9
Median 5Y
7.1
Industry
3.9
More Details
6.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.2
vs History
98
vs Industry
25
Median 3Y
14.2
Median 5Y
14.5
Industry
10.6
Forward
5.9
More Details
7.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.2
vs History
88
vs Industry
27
Median 3Y
17.6
Median 5Y
17.9
Industry
13.7
Forward
6.8
More Details
9.3
EV/OCF
EV/OCF
Enterprise Value to OCF
9.3
vs History
88
vs Industry
6
Median 3Y
27.3
Median 5Y
20.5
Industry
12.6
More Details
10.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.7
vs History
88
vs Industry
6
Median 3Y
28.8
Median 5Y
21.9
Industry
15.6
More Details
2.1
EV/IC
EV/IC
Enterprise Value to IC
2.1
vs History
87
vs Industry
7
Median 3Y
5.2
Median 5Y
3.8
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
157.5m GBP 1.5 10.1 6.2 7.2
FR
L'Oreal SA
PAR:OR
198.9B EUR 4.5 32.5 18.8 22.9
UK
Unilever PLC
LSE:ULVR
119.3B GBP 2.2 23.7 202.2 234.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.4 49.5 35.9 39.7
UK
HALEON PLC
LSE:HLN
33.2B GBP 3 23.1 13.9 15.8
US
Estee Lauder Companies Inc
NYSE:EL
36.7B USD 2.5 -39.3 20.1 33.2
DE
Beiersdorf AG
XETRA:BEI
20.7B EUR 2.1 23.5 11.6 14.8
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.6 11.2 17.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8 65.5 40.7 44.6
IN
Dabur India Ltd
NSE:DABUR
881.2B INR 6.9 48.7 36.5 45.2
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: 33.3
10.1
8%
1.3
FR
L'Oreal SA
PAR:OR
32.5
8%
4.1
UK
Unilever PLC
LSE:ULVR
23.7
13%
1.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
49.5
8%
6.2
UK
HALEON PLC
LSE:HLN
23.1
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -39.3 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.5
8%
2.9
JP
Kao Corp
TSE:4452
23.6
12%
2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
65.5
19%
3.4
IN
Dabur India Ltd
NSE:DABUR
48.7
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: 39.7
6.2
7%
0.9
FR
L'Oreal SA
PAR:OR
18.8
5%
3.8
UK
Unilever PLC
LSE:ULVR
202.2
2%
101.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.9
8%
4.5
UK
HALEON PLC
LSE:HLN
13.9
4%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
20.1
15%
1.3
DE
Beiersdorf AG
XETRA:BEI
11.6
-1%
N/A
JP
Kao Corp
TSE:4452
11.2
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.7
13%
3.1
IN
Dabur India Ltd
NSE:DABUR
36.5
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: 47.6
7.2
11%
0.7
FR
L'Oreal SA
PAR:OR
22.9
6%
3.8
UK
Unilever PLC
LSE:ULVR
234.9
2%
117.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.7
9%
4.4
UK
HALEON PLC
LSE:HLN
15.8
4%
4
US
Estee Lauder Companies Inc
NYSE:EL
33.2
25%
1.3
DE
Beiersdorf AG
XETRA:BEI
14.8
-1%
N/A
JP
Kao Corp
TSE:4452
17.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
44.6
13%
3.4
IN
Dabur India Ltd
NSE:DABUR
45.2
11%
4.1
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 303,200+ 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

© 2025 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.