Waldencast plc WALD R2K
Waldencast plc operates in the beauty and wellness industry in the United States, Canada, Europe, the Middle East, India, Australia, and New Zealand. The company operates through two segments, Obagi Medical and Milk Makeup. It offers skin care products to minimize signs of skin aging, address dark spots, hyperpigmentation, fine lines and wrinkles, and protect and enhance skin tone and texture; cosmetics; and other beauty products. In addition, the company provides foundation, concealer, primer, blush, setting spray, and bronzer categories, as well as sells liner, eyeshadow, and lip color products. It serves distributors, retailers, physicians, and directly to consumers through its e-commerce platforms, and third-party logistics and delivery providers. The company was incorporated in 2020 and is headquartered in London, the United Kingdom.
READ MORE ›Market & Price
Valuation
Profitability & Returns
Balance Sheet & Liquidity
Ownership
Financial Snapshot
Growth (CAGR)
PROS
- Compounding revenue at 24.1% over 5 years.
- Generates positive free cash flow.
CONS
- Earnings shrank at -357.9% CAGR over 5 years.
- Trading 60.1% below its 52-week high.
- In a downtrend (50-DMA below 200-DMA).
* The pros and cons are auto-generated from financial metrics.
Price Chart
Technical Trend
Computed from daily close history using EMA cross, slope, and RSI signals.
Note: intraday data is not stored locally. “Hourly” uses the most recent 10 daily candles as a short-term proxy.
Fundamental Growth
No fundamental data available for this stock.
Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).
Peer comparison
Peer companies in the same sector (Consumer Defensive).
| # | Name | CMP $ | P/E | Mkt Cap | Div Yld % | ROCE % | ROE % | Rev CAGR 5Y % | Profit CAGR 5Y % |
|---|---|---|---|---|---|---|---|---|---|
| 1 | WALD Waldencast plc R2K | 1.23 | - | $157.76M | - | -35.31% | -40.33% | 24.07% | -357.88% |
| 2 | WMT Walmart Inc. SPX | 115.75 | 40.76 | $922.64B | 0.86% | 18.21% | 24.13% | 5.27% | 23.30% |
| 3 | COST Costco Wholesale Corporation NDXSPX | 956.32 | 49.76 | $424.27B | 0.61% | 27.44% | 29.65% | 6.64% | 11.49% |
| 4 | KO The Coca-Cola Company SPX | 79.01 | 24.85 | $339.94B | 2.68% | 21.13% | 43.37% | 3.69% | 11.16% |
| 5 | PG The Procter & Gamble Company SPX | 143.56 | 21.02 | $334.29B | 2.97% | 23.63% | 31.11% | 1.67% | 2.71% |
| 6 | PM Philip Morris International Inc. SPX | 177.38 | 24.98 | $276.46B | 3.31% | 35.35% | - | 8.57% | 7.84% |
| 7 | PEP PepsiCo, Inc. NDXSPX | 144.19 | 22.64 | $197.10B | 4.11% | 15.23% | 43.88% | 2.83% | -2.57% |
| 8 | MO Altria Group, Inc. SPX | 69.58 | 14.53 | $116.19B | 6.09% | 40.85% | - | -0.89% | 6.42% |
| 9 | MNST Monster Beverage Corporation NDXSPX | 88.08 | 42.55 | $86.14B | - | 28.33% | 26.65% | 9.54% | 16.94% |
Quarterly Results
Figures in USD.
| Metric | Mar 2021 | Jun 2021 | Sep 2021 | Mar 2022 |
|---|---|---|---|---|
| Operating Income | -117.52K | -201.57K | -645.12K | -4.00M |
| Net Income | -1.18M | -1.55M | 7.76M | - |
| Diluted EPS | -0.13 | - | - | - |
Profit & Loss (Annual)
Figures in USD.
| Metric | Dec 2021 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|
| Revenue | 142.47M | 218.14M | 273.87M | 272.07M |
| Cost of Revenue | 55.04M | 76.56M | 82.12M | 89.05M |
| Gross Profit | 87.44M | 141.58M | 191.74M | 183.02M |
| Operating Expenses | 89.06M | 223.51M | 245.30M | 247.98M |
| Operating Income | -1.62M | -81.93M | -53.55M | -64.97M |
| EBITDA | 15.04M | -33.54M | 28.63M | -177.97M |
| Interest Expense | 11.12M | 18.91M | 17.16M | 25.09M |
| Pretax Income | -9.97M | -112.94M | -48.54M | -262.25M |
| Tax Provision | 9.60M | -6.97M | 110.00K | -14.19M |
| Net Income | -19.58M | -89.98M | -42.44M | -229.75M |
| Diluted EPS | -2.45 | -0.99 | -0.39 | - |
Compounded Sales Growth
| 5 Years: | 24.07% |
| 1 Year: | -1.70% |
Compounded Profit Growth
| 5 Years: | -357.88% |
| 1 Year: | - |
Stock Price Performance
| 1 Year: | -54.28% |
| 6 Months: | -51.95% |
| 3 Months: | -27.22% |
| 1 Month: | +61.21% |
Balance Sheet (Annual)
Figures in USD.
| Metric | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|
| Total Assets | 166.79K | - | 1.09B | 1.04B | 975.86M | 746.16M |
| Current Assets | - | - | 91.04M | 107.33M | 103.62M | 126.94M |
| Cash & Equivalents | - | - | 8.69M | 21.09M | 14.80M | 30.38M |
| Inventory | - | - | 54.38M | 55.68M | 53.10M | 54.61M |
| Receivables | - | - | 19.26M | 21.33M | 25.48M | 28.01M |
| Total Liabilities | 177.74K | - | 290.18M | 273.44M | 245.92M | 246.06M |
| Current Liabilities | 177.74K | - | 72.50M | 62.71M | 76.89M | 74.55M |
| Long Term Debt | - | - | 159.23M | 151.26M | 137.14M | 135.75M |
| Total Debt | - | - | 199.25M | 177.72M | 182.11M | 149.01M |
| Total Equity | -10.95K | - | 639.24M | 624.63M | 662.32M | 461.88M |
| Shares Outstanding | - | - | 107.56M | 122.08M | 122.69M | 128.24M |
Cash Flows (Annual)
Figures in USD.
| Metric | Dec 2021 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|
| Operating Cash Flow | 3.53M | -29.77M | -8.82M | -12.82M |
| Investing Cash Flow | -3.79M | -1.99M | -2.92M | 76.23M |
| Financing Cash Flow | 5.16M | 44.33M | 5.58M | -47.22M |
| Capital Expenditure | -1.29M | -2.05M | -3.01M | -3.67M |
| Free Cash Flow | 2.24M | -31.82M | -11.83M | -16.48M |
| Net Change in Cash | 4.90M | 12.56M | -6.16M | 16.19M |
Ratios (Annual)
Figures in %.
| Metric | Dec 2021 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|
| Gross Margin % | 61.4% | 64.9% | 70.0% | 67.3% |
| Operating Margin % | -1.1% | -37.6% | -19.6% | -23.9% |
| Net Margin % | -13.7% | -41.2% | -15.5% | -84.4% |
| ROE % | - | -14.4% | -6.4% | -49.7% |
| ROCE % | - | -8.4% | -6.0% | -9.7% |
Shareholding Pattern
Top Institutional Holders
| # | Holder | % Held | Shares | Value |
|---|---|---|---|---|
| 1 | Zeno Equity Partners LLP | 10.36% | 12.25M | $15.07M |
| 2 | Milestones Administradora De Recursos Ltda. | 2.05% | 2.43M | $2.98M |
| 3 | Blackrock Inc. | 1.68% | 1.99M | $2.44M |
| 4 | Stoic Point Capital Management LLC | 1.38% | 1.64M | $2.01M |
| 5 | Geode Capital Management, LLC | 0.55% | 647.32K | $796.20K |
| 6 | State Street Corporation | 0.46% | 547.12K | $672.96K |
| 7 | Beartown Capital Management, LLC | 0.25% | 300.00K | $369.00K |
| 8 | Vanguard Portfolio Management LLC | 0.24% | 280.09K | $344.51K |
| 9 | Northern Trust Corporation | 0.21% | 246.87K | $303.64K |
| 10 | Goldman Sachs Group Inc | 0.14% | 170.99K | $210.32K |
Analyst View
Analyst aggregate. Targets and ratings update periodically; not investment advice.
Latest News
Recent headlines for WALD