USNA
USANA Health Sciences Inc
Price:  
44.96 
USD
Volume:  
101,041.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

USNA Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of USANA Health Sciences Inc (USNA) is 67.43 USD. This USNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.96 USD, the upside of USANA Health Sciences Inc is %.

The range of the Intrinsic Value is 55.73 - 91.54 USD

44.96 USD
Stock Price
67.43 USD
Intrinsic Value
Intrinsic Value Details

USNA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.73 - 91.54 67.43 50.0%
DCF (Growth 10y) 59.65 - 94.22 71.07 58.1%
DCF (EBITDA 5y) 63.18 - 82.95 71.65 59.4%
DCF (EBITDA 10y) 63.77 - 84.37 72.49 61.2%
Fair Value 16.25 - 16.25 16.25 -63.86%
P/E 53.62 - 79.48 60.78 35.2%
EV/EBITDA 51.01 - 75.24 63.36 40.9%
EPV 60.61 - 75.73 68.17 51.6%
DDM - Stable 26.02 - 69.19 47.60 5.9%
DDM - Multi 35.21 - 74.15 47.90 6.5%

USNA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 856.49
Beta 0.90
Outstanding shares (mil) 19.05
Enterprise Value (mil) 529.47
Market risk premium 4.60%
Cost of Equity 8.49%
Cost of Debt 4.62%
WACC 8.48%