Waldencast

Rising Global Wealth And Clean Beauty Will Fuel Growth

AnalystHighTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

09 Aug 25

Updated

21 Aug 25

AnalystHighTarget's Fair Value

US$5.00

65.4% undervalued

21 Aug

US$1.73

-43.6%

-3.9%

Author's Valuation

US$5.0

65.4% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$5.0

65.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

9.98%

Personal Products revenue growth rate

0.18%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.62%

Calculation

US$22.73m

Earnings '28

32.46x

PE Ratio '28

US$737.67m

Market Cap '28

US$737.67m

Market Cap '28

112.05m

No. shares '28

US$6.58

Share Price '28

US$6.58 Share Price '28

Discounted to 2025 @ 9.60% p.a.

US$5.00

Fair Value '25