Lifevantage Corp (LFVN)
Pharmaceutical Preparations · Healthcare · $189M
Intrinsic Value (Consensus)
$16.63
Current Price
$15.00
Margin of Safety
+10.9%
10.9% Below Intrinsic Value
Value: $17
Price: $15
Valuation Model Estimates
Current Price: $15.00
DCF (Discounted Cash Flow)
$39.08
Graham Number
$6.81
Earnings Power Value
$7.28
Relative Value (P/E)
$15.00
Dividend Discount Model
$15.00
Consensus Value
$16.63
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.75
- EPS (Forward)
- $0.90
- Book Value
- $2.75
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 28.3%
- Debt/Equity
- 116%
- Revenue Growth
- 14.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance