🚀 VC round data is live in beta, check it out!
Warpaint London Valuation Multiples
Discover revenue and EBITDA valuation multiples for Warpaint London and similar public comparables like MTI Ltd., Lavipharm, Midsona, Ontex Group and more.
Warpaint London Overview
About Warpaint London
Warpaint London PLC sells branded cosmetics under the brand names, W7 and Technic. The reportable segments of the company are Branded 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 branded 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.
Founded
2016
HQ
Employees
146
Website
Sectors
Financials (LTM)
EV
$240M
Warpaint London Financials
Warpaint London reported last 12-month revenue of $148M and EBITDA of $32M.
In the same LTM period, Warpaint London generated $64M in gross profit, $32M in EBITDA, and $20M in net income.
Revenue (LTM)
Warpaint London P&L
In the most recent fiscal year, Warpaint London reported revenue of $137M and EBITDA of $36M.
Warpaint London expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $148M | XXX | $137M | XXX | XXX | XXX |
| Gross Profit | $64M | XXX | $57M | XXX | XXX | XXX |
| Gross Margin | 43% | XXX | 41% | XXX | XXX | XXX |
| EBITDA | $32M | XXX | $36M | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | 26% | XXX | XXX | XXX |
| EBIT Margin | 19% | XXX | 24% | XXX | XXX | XXX |
| Net Profit | $20M | XXX | $25M | XXX | XXX | XXX |
| Net Margin | 14% | XXX | 18% | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Warpaint London Stock Performance
Warpaint London has current market cap of $249M, and enterprise value of $240M.
Market Cap Evolution
Warpaint London's stock price is $3.08.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $240M | $249M | 0.0% | XXX | XXX | XXX | $0.31 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialWarpaint London Valuation Multiples
Warpaint London trades at 1.6x EV/Revenue multiple, and 7.6x EV/EBITDA.
EV / Revenue (LTM)
Warpaint London Financial Valuation Multiples
As of April 20, 2026, Warpaint London has market cap of $249M and EV of $240M.
Equity research analysts estimate Warpaint London's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Warpaint London has a P/E ratio of 12.2x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $249M | XXX | $249M | XXX | XXX | XXX |
| EV (current) | $240M | XXX | $240M | XXX | XXX | XXX |
| EV/Revenue | 1.6x | XXX | 1.7x | XXX | XXX | XXX |
| EV/EBITDA | 7.6x | XXX | 6.7x | XXX | XXX | XXX |
| EV/EBIT | 8.7x | XXX | 7.2x | XXX | XXX | XXX |
| EV/Gross Profit | 3.8x | XXX | 4.2x | XXX | XXX | XXX |
| P/E | 12.2x | XXX | 9.8x | XXX | XXX | XXX |
| EV/FCF | 15.3x | XXX | 25.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Warpaint London Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Warpaint London Margins & Growth Rates
Warpaint London's revenue in the last 12 month grew by 11%.
Warpaint London's revenue per employee in the last FY averaged $0.9M, while opex per employee averaged $0.2M for the same period.
Warpaint London's rule of 40 is 35% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Warpaint London's rule of X is 54% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
Warpaint London Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 11% | XXX | 4% | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | 26% | XXX | XXX | XXX |
| EBITDA Growth | 16% | XXX | (16%) | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 35% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 54% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.9M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.2M | XXX | XXX | XXX |
| G&A Expenses to Revenue | — | XXX | 18% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 18% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Warpaint London Public Comps
See public comps and valuation multiples for other Health & Beauty comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Warpaint London | XXX | XXX | XXX | XXX | XXX | XXX |
| MTI Ltd. | XXX | XXX | XXX | XXX | XXX | XXX |
| Lavipharm | XXX | XXX | XXX | XXX | XXX | XXX |
| Midsona | XXX | XXX | XXX | XXX | XXX | XXX |
| Ontex Group | XXX | XXX | XXX | XXX | XXX | XXX |
| LifeMD | 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 M&A Activity
Warpaint London acquired XXX companies to date.
Last acquisition by Warpaint London was on XXXXXXXX, XXXXX. Warpaint London acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Warpaint London
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialWarpaint London Investment Activity
Warpaint London invested in XXX companies to date.
Warpaint London made its latest investment on XXXXXXXX, XXXXX. Warpaint London invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Warpaint London
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Warpaint London
| When was Warpaint London founded? | Warpaint London was founded in 2016. |
| Where is Warpaint London headquartered? | Warpaint London is headquartered in United Kingdom. |
| How many employees does Warpaint London have? | As of today, Warpaint London has over 146 employees. |
| Who is the CEO of Warpaint London? | Warpaint London's CEO is Samuel Bazini. |
| Is Warpaint London publicly listed? | Yes, Warpaint London is a public company listed on London Stock Exchange. |
| 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? | Warpaint London main competitors are MTI Ltd., Lavipharm, Midsona, Ontex Group. |
| What is the current market cap of Warpaint London? | Warpaint London's current market cap is $249M. |
| What is the current revenue of Warpaint London? | Warpaint London's last 12 months revenue is $148M. |
| What is the current revenue growth of Warpaint London? | Warpaint London revenue growth (NTM/LTM) is 11%. |
| What is the current EV/Revenue multiple of Warpaint London? | Current revenue multiple of Warpaint London is 1.6x. |
| Is Warpaint London profitable? | Yes, Warpaint London is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Warpaint London? | Warpaint London's last 12 months EBITDA is $32M. |
| What is Warpaint London's EBITDA margin? | Warpaint London's last 12 months EBITDA margin is 21%. |
| What is the current EV/EBITDA multiple of Warpaint London? | Current EBITDA multiple of Warpaint London is 7.6x. |
| What is the current FCF of Warpaint London? | Warpaint London's last 12 months FCF is $16M. |
| What is Warpaint London's FCF margin? | Warpaint London's last 12 months FCF margin is 11%. |
| What is the current EV/FCF multiple of Warpaint London? | Current FCF multiple of Warpaint London is 15.3x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.