Using the industry peer median EV/Revenue multiple (trailing + forward), Waldencast plc (WALD) has a fair value of $6.98 based on 9 comparable companies in the Software - Application industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Waldencast plcWALD | 188 | 1.1x | 1.3x |
| ON24, Inc. | 348 | 2.3x | 2.1x |
| Silvaco Group, Inc. Common Stock | 277 | 4.3x | 4.8x |
| Immersion Corporation | 216 | 0.4x | 13.7x |
| Tucows Inc. | 195 | 2.1x | 2.6x |
| Marti Technologies, Inc. | 190 | 6.9x | 16.2x |
| Duos Technologies Group, Inc. | 188 | 6.3x | 11.0x |
| Perfect Corp. | 176 | 0.7x | 0.8x |
| Arbe Robotics Ltd. | 100 | 120.4x | 26.0x |
| AudioEye, Inc. | 90 | 2.4x | 3.0x |
| Industry Median | 2.4x | 4.8x | |
| (*) Revenue | 272 | 240 | |
| = Enterprise Value | 661 | 1,165 | |
| (-) Net Debt | 117 | 117 | |
| Equity Value | 544 | 1,048 | |
| (/) Outstanding shares | 114 | 114 | |
| Fair Price | $5 | $9 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.