USNA
USANA Health Sciences Inc
Price:  
49.30 
USD
Volume:  
51,432.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

USNA Intrinsic Value

51.40 %
Upside

As of 2024-02-22, the Intrinsic Value of USANA Health Sciences Inc (USNA) is 74.64 USD. This USNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.30 USD, the upside of USANA Health Sciences Inc is 51.40%.

The range of the Intrinsic Value is 66.49 - 86.31 USD

49.30 USD
Stock Price
74.64 USD
Intrinsic Value
Intrinsic Value Details

USNA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.49 - 86.31 74.64 51.4%
DCF (Growth 10y) 78.79 - 101.94 88.34 79.2%
DCF (EBITDA 5y) 58.46 - 83.50 71.65 45.3%
DCF (EBITDA 10y) 70.57 - 97.58 84.29 71.0%
Fair Value 36.66 - 36.66 36.66 -25.65%
P/E 57.62 - 94.53 78.20 58.6%
EV/EBITDA 43.94 - 78.76 59.77 21.2%
EPV 83.09 - 97.32 90.20 83.0%
DDM - Stable 17.68 - 32.80 25.24 -48.8%
DDM - Multi 26.30 - 39.05 31.50 -36.1%

USNA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 943.11
Beta 0.94
Outstanding shares (mil) 19.13
Enterprise Value (mil) 636.01
Market risk premium 4.60%
Cost of Equity 10.98%
Cost of Debt 5.00%
WACC 7.16%