As of 2024-12-15, the Intrinsic Value of NU Skin Enterprises Inc (NUS) is
9.54 USD. This NUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.49 USD, the upside of NU Skin Enterprises Inc is
27.40%.
The range of the Intrinsic Value is 5.45 - 21.85 USD
NUS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.45 - 21.85 |
9.54 |
27.4% |
| DCF (Growth 10y) |
7.33 - 25.64 |
11.93 |
59.2% |
| DCF (EBITDA 5y) |
5.88 - 9.76 |
6.97 |
-7.0% |
| DCF (EBITDA 10y) |
6.68 - 11.16 |
8.09 |
8.0% |
| Fair Value |
-10.38 - -10.38 |
-10.38 |
-238.60% |
| P/E |
(35.92) - 7.05 |
(17.27) |
-330.6% |
| EV/EBITDA |
7.32 - 15.92 |
11.00 |
46.9% |
| EPV |
29.31 - 44.01 |
36.66 |
389.5% |
| DDM - Stable |
(15.00) - (37.99) |
(26.50) |
-453.7% |
| DDM - Multi |
2.68 - 5.32 |
3.57 |
-52.3% |
NUS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
372.33 |
| Beta |
0.07 |
| Outstanding shares (mil) |
49.71 |
| Enterprise Value (mil) |
578.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.30% |
| Cost of Debt |
5.92% |
| WACC |
6.23% |