NU SKIN ENTERPRISES, INC. (NUS)
Wholesale-Drugs, Proprietaries & Druggists' Sundries · Consumer Discretionary · $3.2B
Intrinsic Value (Consensus)
$35.68
Current Price
$63.60
Margin of Safety
-43.9%
43.9% Above Intrinsic Value
Value: $36
Price: $64
Valuation Model Estimates
Current Price: $63.60
DCF (Discounted Cash Flow)
$14.39
Graham Number
$33.84
Earnings Power Value
$30.87
Relative Value (P/E)
$63.60
Dividend Discount Model
$6.51
Consensus Value
$35.68
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $3.18
- EPS (Forward)
- $3.34
- Book Value
- $16.01
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 19.9%
- Debt/Equity
- 32%
- Revenue Growth
- -14.3%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance