As of 2026-03-15, the Intrinsic Value of Natures Sunshine Products Inc (NATR) is 26.68 USD. This NATR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.49 USD, the upside of Natures Sunshine Products Inc is 9.00%.
The range of the Intrinsic Value is 20.98 - 40.44 USD
Based on its market price of 24.49 USD and our intrinsic valuation, Natures Sunshine Products Inc (NATR) is undervalued by 9.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.98 - 40.44 | 26.68 | 9.0% |
| DCF (Growth 10y) | 23.65 - 44.08 | 29.68 | 21.2% |
| DCF (EBITDA 5y) | 20.12 - 26.70 | 23.52 | -4.0% |
| DCF (EBITDA 10y) | 22.24 - 29.37 | 25.80 | 5.3% |
| Fair Value | 21.56 - 21.56 | 21.56 | -11.96% |
| P/E | 10.83 - 19.41 | 16.08 | -34.3% |
| EV/EBITDA | 15.11 - 31.22 | 23.12 | -5.6% |
| EPV | 21.28 - 25.25 | 23.27 | -5.0% |
| DDM - Stable | 6.37 - 20.02 | 13.20 | -46.1% |
| DDM - Multi | 7.59 - 19.00 | 10.90 | -55.5% |
| Market Cap (mil) | 428.57 |
| Beta | 0.29 |
| Outstanding shares (mil) | 17.50 |
| Enterprise Value (mil) | 333.02 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.68% |
| Cost of Debt | 4.48% |
| WACC | 6.05% |