As of 2024-12-14, the Intrinsic Value of Natures Sunshine Products Inc (NATR) is
22.34 USD. This NATR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.61 USD, the upside of Natures Sunshine Products Inc is
43.10%.
The range of the Intrinsic Value is 14.49 - 104.93 USD
22.34 USD
Intrinsic Value
NATR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.49 - 104.93 |
22.34 |
43.1% |
| DCF (Growth 10y) |
14.44 - 94.75 |
21.49 |
37.6% |
| DCF (EBITDA 5y) |
19.26 - 25.09 |
22.31 |
42.9% |
| DCF (EBITDA 10y) |
18.71 - 27.28 |
22.74 |
45.7% |
| Fair Value |
22.97 - 22.97 |
22.97 |
47.15% |
| P/E |
18.45 - 34.62 |
23.00 |
47.3% |
| EV/EBITDA |
25.17 - 33.42 |
29.20 |
87.1% |
| EPV |
17.87 - 30.93 |
24.40 |
56.3% |
| DDM - Stable |
11.87 - 55.22 |
33.55 |
114.9% |
| DDM - Multi |
13.16 - 47.35 |
20.56 |
31.7% |
NATR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
288.47 |
| Beta |
0.62 |
| Outstanding shares (mil) |
18.48 |
| Enterprise Value (mil) |
209.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.46% |
| Cost of Debt |
10.44% |
| WACC |
6.92% |