FMP
Olaplex Holdings, Inc.
OLPX
NASDAQ
Olaplex Holdings, Inc. manufactures and sells hair care products. The company offers hair care shampoos and conditioners for use in treatment, maintenance, and protection of hair. It provides hair care products to professional hair salons, retailers, and everyday consumers. The company was founded in 2014 and is based in Santa Barbara, California.
1.27 USD
0.005 (0.394%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
282.25M
598.37M
704.27M
458.3M
422.67M
521.69M
643.9M
794.74M
980.92M
1.21B
Revenue %
-
112
17.7
-34.93
-7.77
23.43
23.43
23.43
23.43
Operating Cash Flow
128.97M
200.03M
255.32M
177.53M
143.07M
196.12M
242.06M
298.76M
368.75M
455.14M
Operating Cash Flow %
45.7
33.43
36.25
38.74
33.85
37.59
37.59
37.59
37.59
Cap Ex
-27k
-1.76M
-650k
-3.61M
-1.12M
-1.51M
-1.87M
-2.31M
-2.85M
-3.51M
Cap Ex %
-0.01
-0.29
-0.09
-0.79
-0.27
-0.29
-0.29
-0.29
-0.29
Free Cash Flow
128.95M
198.26M
254.67M
173.92M
141.94M
194.6M
240.19M
296.46M
365.91M
451.63M
Weighted Average Cost Of Capital
Price
1.27
Beta
Diluted Shares Outstanding
665.4M
Costof Debt
9.16
Tax Rate
After Tax Cost Of Debt
6.64
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
650.46M
Total Equity
845.06M
Total Capital
1.5B
Debt Weighting
43.49
Equity Weighting
56.51
Wacc
11.9
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
282.25M
598.37M
704.27M
458.3M
422.67M
521.69M
643.9M
794.74M
980.92M
1.21B
Operating Cash Flow
128.97M
200.03M
255.32M
177.53M
143.07M
196.12M
242.06M
298.76M
368.75M
455.14M
Cap Ex
-27k
-1.76M
-650k
-3.61M
-1.12M
-1.51M
-1.87M
-2.31M
-2.85M
-3.51M
Free Cash Flow
128.95M
198.26M
254.67M
173.92M
141.94M
194.6M
240.19M
296.46M
365.91M
451.63M
Wacc
11.9
11.9
11.9
11.9
11.9
Pv Lfcf
173.9M
191.81M
211.56M
233.34M
257.37M
Sum Pv Lfcf
1.07B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
11.9
Free Cash Flow T1
453.88M
Terminal Value
3.98B
Present Terminal Value
2.27B
Intrinsic Value
Enterprise Value
3.34B
Net Debt
64.5M
Equity Value
3.27B
Diluted Shares Outstanding
665.4M
Equity Value Per Share
4.92
Projected DCF
4.92 0.742%
