Switch theme
Sign up to access all valuation multiples
Warpaint London PLC sells branded cosmetics under the brand names, W7 and Technic. The reportable segments of the company are Own Brand and Closeout. The branded sales relate to the sale of own branded products whereas 'close-out' relates to the purchase of third-party stock which is then repackaged for sale. The company generates a majority of its revenue from its Own brand segment. Geographically, the company derives maximum revenue from the UK and operates in Europe, the USA, Australia, New Zealand, and the Rest of the World.
2016
141
LTM Revenue $141M
LTM EBITDA $35.6M
$359M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Warpaint London has a last 12-month revenue of $141M and a last 12-month EBITDA of $35.6M.
In the most recent fiscal year, Warpaint London achieved revenue of $115M and an EBITDA of $26.3M.
Warpaint London expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Warpaint London valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $115M | $131M | XXX | XXX | XXX |
| Gross Profit | $21.8M | $30.0M | XXX | XXX | XXX |
| Gross Margin | 19% | 23% | XXX | XXX | XXX |
| EBITDA | $26.3M | $33.8M | XXX | XXX | XXX |
| EBITDA Margin | 23% | 26% | XXX | XXX | XXX |
| Net Profit | $3.6M | $8.0M | XXX | XXX | XXX |
| Net Margin | 3% | 6% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Warpaint London's stock price is GBP 3 (or $4).
Warpaint London has current market cap of GBP 280M (or $360M), and EV of GBP 279M (or $359M).
See Warpaint London trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $359M | $360M | XXX | XXX | XXX | XXX | $0.31 |
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, Warpaint London has market cap of $360M and EV of $359M.
Warpaint London's trades at 2.5x LTM EV/Revenue multiple, and 10.1x LTM EBITDA.
Analysts estimate Warpaint London's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Warpaint London and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $359M | XXX | XXX | XXX |
| EV/Revenue | 2.7x | XXX | XXX | XXX |
| EV/EBITDA | 10.6x | XXX | XXX | XXX |
| P/E | 15.5x | XXX | XXX | XXX |
| P/E/Growth | 0.9x | XXX | XXX | XXX |
| EV/FCF | 25.5x | 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 UpWarpaint London's NTM/LTM revenue growth is 22%
Warpaint London's revenue per employee for the last fiscal year averaged $0.8M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Warpaint London'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 Warpaint London's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Warpaint London and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 14% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 26% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 29% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 47% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.8M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 19% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 19% | 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.
Warpaint London acquired XXX companies to date.
Last acquisition by Warpaint London was XXXXXXXX, XXXXX XXXXX XXXXXX . Warpaint London 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 Warpaint London founded? | Warpaint London was founded in 2016. |
| Where is Warpaint London headquartered? | Warpaint London is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Warpaint London have? | As of today, Warpaint London has 141 employees. |
| Who is the CEO of Warpaint London? | Warpaint London's CEO is Mr. Samuel Bazini. |
| Is Warpaint London publicy listed? | Yes, Warpaint London is a public company listed on LON. |
| What is the stock symbol of Warpaint London? | Warpaint London trades under W7L ticker. |
| When did Warpaint London go public? | Warpaint London went public in 2016. |
| Who are competitors of Warpaint London? | Similar companies to Warpaint London include e.g. Acme United, EZZ Life Science, Live Verdure, Lavipharm. |
| What is the current market cap of Warpaint London? | Warpaint London's current market cap is $360M |
| What is the current revenue of Warpaint London? | Warpaint London's last 12-month revenue is $141M. |
| What is the current EBITDA of Warpaint London? | Warpaint London's last 12-month EBITDA is $35.6M. |
| What is the current EV/Revenue multiple of Warpaint London? | Current revenue multiple of Warpaint London is 2.5x. |
| What is the current EV/EBITDA multiple of Warpaint London? | Current EBITDA multiple of Warpaint London is 10.1x. |
| What is the current revenue growth of Warpaint London? | Warpaint London revenue growth between 2023 and 2024 was 14%. |
| Is Warpaint London profitable? | Yes, Warpaint London 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.
