NATR
Natures Sunshine Products Inc
Price:  
14.81 
USD
Volume:  
67,072.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NATR Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Natures Sunshine Products Inc (NATR) is 23.16 USD. This NATR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.81 USD, the upside of Natures Sunshine Products Inc is %.

The range of the Intrinsic Value is 16.30 - 49.85 USD

14.81 USD
Stock Price
23.16 USD
Intrinsic Value
Intrinsic Value Details

NATR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.30 - 49.85 23.16 56.4%
DCF (Growth 10y) 17.80 - 52.62 25.03 69.0%
DCF (EBITDA 5y) 25.82 - 37.21 30.78 107.8%
DCF (EBITDA 10y) 25.65 - 42.93 32.71 120.9%
Fair Value 22.07 - 22.07 22.07 49.04%
P/E 18.28 - 25.92 21.67 46.3%
EV/EBITDA 18.33 - 34.07 25.69 73.5%
EPV 14.91 - 25.82 20.37 37.5%
DDM - Stable 5.75 - 18.47 12.11 -18.2%
DDM - Multi 9.76 - 25.84 14.34 -3.1%

NATR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 277.39
Beta -0.08
Outstanding shares (mil) 18.73
Enterprise Value (mil) 201.73
Market risk premium 4.60%
Cost of Equity 9.52%
Cost of Debt 10.53%
WACC 8.49%