As of 2025-07-11, the Intrinsic Value of Herbalife Nutrition Ltd (HLF) is 35.59 USD. This HLF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.37 USD, the upside of Herbalife Nutrition Ltd is 243.20%.
The range of the Intrinsic Value is 27.56 - 47.52 USD
Based on its market price of 10.37 USD and our intrinsic valuation, Herbalife Nutrition Ltd (HLF) is undervalued by 243.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.56 - 47.52 | 35.59 | 243.2% |
| DCF (Growth 10y) | 34.49 - 55.79 | 43.09 | 315.6% |
| DCF (EBITDA 5y) | 17.24 - 24.01 | 19.21 | 85.2% |
| DCF (EBITDA 10y) | 25.20 - 33.73 | 28.14 | 171.3% |
| Fair Value | 19.14 - 19.14 | 19.14 | 84.60% |
| P/E | 20.68 - 73.18 | 41.50 | 300.2% |
| EV/EBITDA | 10.27 - 26.67 | 17.10 | 64.9% |
| EPV | 32.44 - 44.78 | 38.61 | 272.3% |
| DDM - Stable | 14.60 - 28.67 | 21.64 | 108.7% |
| DDM - Multi | 6.83 - 11.04 | 8.49 | -18.2% |
| Market Cap (mil) | 1,056.18 |
| Beta | 0.36 |
| Outstanding shares (mil) | 101.85 |
| Enterprise Value (mil) | 2,920.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.42% |
| Cost of Debt | 6.53% |
| WACC | 6.80% |