USANA HEALTH SCIENCES INC (USNA)
Medicinal Chemicals & Botanical Products · Healthcare · $351M
Intrinsic Value (Consensus)
$10.62
Current Price
$19.01
Margin of Safety
-44.1%
44.1% Above Intrinsic Value
Value: $11
Price: $19
Valuation Model Estimates
Current Price: $19.01
DCF (Discounted Cash Flow)
$5.86
Graham Number
$19.41
Earnings Power Value
$5.63
Relative Value (P/E)
$11.60
Dividend Discount Model
Not applicable
—
Consensus Value
$10.62
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Health Score
D
46
Profitability
12/25
Strength
17/25
Valuation
7/25
Growth
10/25
Key Financials
- EPS (TTM)
- $0.58
- EPS (Forward)
- $0.59
- Book Value
- $28.88
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 2.0%
- Debt/Equity
- —
- Revenue Growth
- 8.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance