NUS
NU Skin Enterprises Inc
Price:  
13.24 
USD
Volume:  
488,524.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NUS Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of NU Skin Enterprises Inc (NUS) is 15.78 USD. This NUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.24 USD, the upside of NU Skin Enterprises Inc is %.

The range of the Intrinsic Value is 8.56 - 42.80 USD

13.24 USD
Stock Price
15.78 USD
Intrinsic Value
Intrinsic Value Details

NUS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.56 - 42.80 15.78 19.2%
DCF (Growth 10y) 10.22 - 45.94 17.86 34.9%
DCF (EBITDA 5y) 10.90 - 17.34 13.16 -0.6%
DCF (EBITDA 10y) 12.05 - 22.20 15.81 19.4%
Fair Value -0.34 - -0.34 -0.34 -102.55%
P/E (0.79) - 8.03 3.28 -75.2%
EV/EBITDA 7.45 - 12.23 9.16 -30.8%
EPV 16.98 - 38.05 27.51 107.8%
DDM - Stable (0.48) - (1.30) (0.89) -106.7%
DDM - Multi 7.14 - 15.62 9.86 -25.6%

NUS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 657.63
Beta 0.55
Outstanding shares (mil) 49.67
Enterprise Value (mil) 928.28
Market risk premium 4.60%
Cost of Equity 9.30%
Cost of Debt 10.53%
WACC 8.32%