Switch theme
Sign up to access all valuation multiples
Waldencast PLC is a beauty and wellness operating platform. The company is organized into two reportable segments namely Obagi Skincare and Milk Makeup. The company generates the majority of its revenue from the Obagi Medical segment. The Obagi Medical segment is engaged in developing, marketing, and selling skin health products. The Milk Makeup segment includes developing, marketing, and selling cosmetics, skincare, and other beauty products. Geographically the company generates the majority of its revenue from North America region.
2020
335
LTM Revenue $285M
LTM EBITDA $43.9M
$472M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Waldencast has a last 12-month revenue of $285M and a last 12-month EBITDA of $43.9M.
In the most recent fiscal year, Waldencast achieved revenue of $274M and an EBITDA of $28.6M.
Waldencast expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Waldencast valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $218M | $274M | XXX | XXX | XXX |
| Gross Profit | n/a | $142M | XXX | XXX | XXX |
| Gross Margin | NaN% | 52% | XXX | XXX | XXX |
| EBITDA | -$33.5M | $28.6M | XXX | XXX | XXX |
| EBITDA Margin | -15% | 10% | XXX | XXX | XXX |
| Net Profit | -$14.4M | -$90.0M | XXX | XXX | XXX |
| Net Margin | -7% | -33% | XXX | XXX | XXX |
| Net Debt | $171M | $139M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Waldencast's stock price is $2.
Waldencast has current market cap of $304M, and EV of $472M.
See Waldencast trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $472M | $304M | XXX | XXX | XXX | XXX | $-0.27 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Waldencast has market cap of $304M and EV of $472M.
Waldencast's trades at 1.7x LTM EV/Revenue multiple, and 10.8x LTM EBITDA.
Analysts estimate Waldencast's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Waldencast and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $472M | XXX | XXX | XXX |
| EV/Revenue | 1.7x | XXX | XXX | XXX |
| EV/EBITDA | 16.5x | XXX | XXX | XXX |
| P/E | -7.2x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -39.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpWaldencast's NTM/LTM revenue growth is 15%
Waldencast's revenue per employee for the last fiscal year averaged $0.8M, while opex per employee averaged $0.7M for the same period.
Over next 12 months, Waldencast's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Waldencast's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Waldencast and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 26% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 10% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -185% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 25% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.8M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.7M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 90% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Acme United | XXX | XXX | XXX | XXX | XXX | XXX |
| EZZ Life Science | XXX | XXX | XXX | XXX | XXX | XXX |
| Live Verdure | XXX | XXX | XXX | XXX | XXX | XXX |
| Lavipharm | XXX | XXX | XXX | XXX | XXX | XXX |
| Sarantis Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Waldencast acquired XXX companies to date.
Last acquisition by Waldencast was XXXXXXXX, XXXXX XXXXX XXXXXX . Waldencast acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Waldencast founded? | Waldencast was founded in 2020. |
| Where is Waldencast headquartered? | Waldencast is headquartered in United States of America. |
| How many employees does Waldencast have? | As of today, Waldencast has 335 employees. |
| Who is the CEO of Waldencast? | Waldencast's CEO is Mr. Michel Brousset. |
| Is Waldencast publicy listed? | Yes, Waldencast is a public company listed on NAS. |
| What is the stock symbol of Waldencast? | Waldencast trades under WALD ticker. |
| When did Waldencast go public? | Waldencast went public in 2021. |
| Who are competitors of Waldencast? | Similar companies to Waldencast include e.g. Acme United, EZZ Life Science, Live Verdure, Lavipharm. |
| What is the current market cap of Waldencast? | Waldencast's current market cap is $304M |
| What is the current revenue of Waldencast? | Waldencast's last 12-month revenue is $285M. |
| What is the current EBITDA of Waldencast? | Waldencast's last 12-month EBITDA is $43.9M. |
| What is the current EV/Revenue multiple of Waldencast? | Current revenue multiple of Waldencast is 1.7x. |
| What is the current EV/EBITDA multiple of Waldencast? | Current EBITDA multiple of Waldencast is 10.8x. |
| What is the current revenue growth of Waldencast? | Waldencast revenue growth between 2023 and 2024 was 26%. |
| Is Waldencast profitable? | Yes, Waldencast is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
