Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Household
/
Waldencast
WALD
Waldencast
Economic, Supply Challenges Will Restrict Beauty Demand Yet Spark Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
10 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$2.40
27.9% undervalued
intrinsic discount
16 Aug
US$1.73
Loading
1Y
-36.4%
7D
5.5%
Author's Valuation
US$2.4
27.9% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$2.4
27.9% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-131m
391m
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue US$390.9m
Earnings US$21.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
13.39%
Personal Products revenue growth rate
0.18%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.53%
Calculation
US$21.93m
Earnings '28
x
16.82x
PE Ratio '28
=
US$369.00m
Market Cap '28
US$369.00m
Market Cap '28
/
117.01m
No. shares '28
=
US$3.15
Share Price '28
US$3.15
Share Price '28
Discounted to 2025 @ 9.53% p.a.
=
US$2.40
Fair Value '25
