NU SKIN ENTERPRISES, INC. (NUS)
Wholesale-Drugs, Proprietaries & Druggists' Sundries · Consumer Discretionary · $250M
Intrinsic Value (Consensus)
$18.42
Current Price
$5.05
Margin of Safety
+264.8%
264.8% Below Intrinsic Value
Value: $18
Price: $5
Valuation Model Estimates
Current Price: $5.05
DCF (Discounted Cash Flow)
$29.11
Graham Number
$20.23
Earnings Power Value
$10.67
Relative Value (P/E)
$16.49
Dividend Discount Model
$15.61
Consensus Value
$18.42
Model Assumptions
Discount Rate
10.3%
Growth Rate
15.1%
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%.
Health Score
B
77
Profitability
22/25
Strength
23/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong earnings growth (15% YoY)
High free cash flow yield (18.4%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.09
- EPS (Forward)
- $1.25
- Book Value
- $16.71
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 19.9%
- Debt/Equity
- 32%
- Revenue Growth
- -14.3%
- Earnings Growth
- 15.1%
- Dividend Yield
- 0.5%
- Beta
- 0.98
Similar Stocks (Consumer Discretionary)
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
KSSKOHLS Corp
$38.11+130.7%
Data last updated: 2026-06-16
Source: Yahoo Finance