investorscraft@gmail.com

Intrinsic ValueWaldencast plc (WALD)

Previous Close$1.81
Intrinsic Value
Upside potential
Previous Close
$1.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Waldencast plc operates in the beauty and wellness sector, focusing on premium skincare, haircare, and personal care brands. The company adopts a multi-brand strategy, targeting high-growth niches through direct-to-consumer (DTC) and wholesale channels. Its revenue model relies on brand acquisitions, operational scaling, and digital marketing to drive customer acquisition and retention. Waldencast positions itself as a curator of next-generation beauty brands, leveraging data analytics to optimize product development and distribution. The firm competes in a fragmented but rapidly evolving market, where differentiation hinges on brand authenticity, innovation, and omnichannel execution. By acquiring digitally native brands with strong community engagement, Waldencast aims to capitalize on shifting consumer preferences toward clean, sustainable, and efficacious beauty products. Its market positioning balances scalability with niche appeal, targeting millennials and Gen Z consumers through social commerce and influencer partnerships.

Revenue Profitability And Efficiency

Waldencast reported revenue of $273.9 million for FY 2024, reflecting its growing brand portfolio. However, net income stood at -$42.4 million, indicating ongoing investments in scaling operations and marketing. The diluted EPS of -$0.38 and negative operating cash flow of -$8.8 million suggest the company is prioritizing growth over near-term profitability, with capital expenditures of -$3.0 million supporting infrastructure and digital capabilities.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its early-stage growth focus, with capital deployed toward brand integration and market expansion. Waldencast’s ability to improve margins will depend on achieving economies of scale in its acquired brands and optimizing its DTC mix. The current metrics highlight a trade-off between top-line growth and bottom-line efficiency, typical of high-growth beauty platforms.

Balance Sheet And Financial Health

Waldencast’s balance sheet shows $14.8 million in cash and equivalents against $182.1 million in total debt, indicating leveraged growth. The debt load may constrain near-term flexibility, though it aligns with the company’s acquisition-driven strategy. Investors should monitor liquidity and refinancing risks, particularly if cash burn persists amid macroeconomic headwinds in the beauty sector.

Growth Trends And Dividend Policy

Revenue growth is likely driven by recent acquisitions and DTC expansion, though profitability remains elusive. The absence of dividends reflects reinvestment priorities, with free cash flow directed toward brand development and debt servicing. Long-term trends hinge on Waldencast’s ability to integrate acquisitions and sustain organic growth in competitive beauty categories.

Valuation And Market Expectations

The market appears to price Waldencast as a growth story, with valuation multiples reflecting expectations for future scale and margin improvement. Investor sentiment will depend on execution risks, including brand synergies and leverage management, against a backdrop of rising interest rates and consumer spending volatility.

Strategic Advantages And Outlook

Waldencast’s key advantages include its curated brand portfolio and digital-first distribution, but success hinges on operational execution and debt management. The outlook remains speculative, with potential upside from cross-brand synergies and downside risks from integration challenges or softer consumer demand. The company’s ability to pivot toward profitability will be critical in 2024–2025.

Sources

Company filings (CIK: 0001840199), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount