Warpaint London PLC
LSE:W7L

Watchlist Manager
Warpaint London PLC Logo
Warpaint London PLC
LSE:W7L
Watchlist
Price: 225 GBX -2.17% Market Closed
Market Cap: £181.8m

Relative Value

The Relative Value of one W7L stock under the Base Case scenario is hidden GBX. Compared to the current market price of 225 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

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
185.8m GBP 1.7 11.7 7.3 8.3
FR
L'Oreal SA
PAR:OR
207.1B EUR 4.7 33.9 19.2 23.3
UK
Unilever PLC
LSE:ULVR
109B GBP 2.3 24.5 14.5 16.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.6 50.8 36.9 40.8
UK
HALEON PLC
LSE:HLN
34.5B GBP 3.1 23.9 14.7 16.7
US
Estee Lauder Companies Inc
NYSE:EL
42.8B USD 3 -46 23 38
DE
Beiersdorf AG
XETRA:BEI
21.9B EUR 2.2 24.8 12.2 15.6
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.8 11.3 17.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 7.8 65.2 39.2 42.8
IN
Dabur India Ltd
NSE:DABUR
885.1B INR 7 49.5 35.7 44.2
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: 34.2
11.7
2%
5.9
FR
L'Oreal SA
PAR:OR
33.9
8%
4.2
UK
Unilever PLC
LSE:ULVR
24.5
10%
2.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.8
7%
7.3
UK
HALEON PLC
LSE:HLN
23.9
12%
2
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -46 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
24.8
7%
3.5
JP
Kao Corp
TSE:4452
23.8
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
65.2
19%
3.4
IN
Dabur India Ltd
NSE:DABUR
49.5
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: 21.4
7.3
7%
1
FR
L'Oreal SA
PAR:OR
19.2
5%
3.8
UK
Unilever PLC
LSE:ULVR
14.5
1%
14.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.9
8%
4.6
UK
HALEON PLC
LSE:HLN
14.7
4%
3.7
US
Estee Lauder Companies Inc
NYSE:EL
23
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
12.2
-1%
N/A
JP
Kao Corp
TSE:4452
11.3
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.2
13%
3
IN
Dabur India Ltd
NSE:DABUR
35.7
11%
3.2
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: 26.4
8.3
6%
1.4
FR
L'Oreal SA
PAR:OR
23.3
6%
3.9
UK
Unilever PLC
LSE:ULVR
16.9
1%
16.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.8
9%
4.5
UK
HALEON PLC
LSE:HLN
16.7
4%
4.2
US
Estee Lauder Companies Inc
NYSE:EL
38
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15.6
-2%
N/A
JP
Kao Corp
TSE:4452
17.4
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.8
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
44.2
11%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A