investorscraft@gmail.com

Intrinsic ValueMedifast, Inc. (0K05.L)

Previous Close£11.31
Intrinsic Value
Upside potential
Previous Close
£11.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Medifast, Inc. operates in the personal products and services sector, specializing in weight loss, weight management, and nutritional products under brands like OPTAVIA and Flavors of Home. The company’s revenue model is driven by direct-to-consumer e-commerce sales, leveraging a digital platform to distribute its diverse product portfolio, which includes shakes, snacks, and meal replacements. Medifast targets health-conscious consumers in the U.S. and Asia-Pacific, positioning itself as a provider of science-backed, convenient nutrition solutions. The company competes in the crowded wellness industry, differentiating itself through its OPTAVIA coaching program, which combines products with behavioral support. Despite intense competition from established players and emerging brands, Medifast maintains a niche presence by focusing on holistic weight management. Its market position is bolstered by a loyal customer base, though growth is contingent on scaling its digital platform and expanding its product innovation pipeline.

Revenue Profitability And Efficiency

Medifast reported revenue of $602.5 million for the period, with net income of $2.1 million, reflecting tight margins in a competitive market. Operating cash flow stood at $24.5 million, while capital expenditures were $7.5 million, indicating moderate reinvestment. The diluted EPS of $0.19 underscores modest earnings power, with profitability constrained by sector-wide pricing pressures and marketing costs.

Earnings Power And Capital Efficiency

The company’s earnings power is limited, as evidenced by its thin net income margin. Capital efficiency appears balanced, with operating cash flow covering capex, but the lack of significant leverage suggests conservative financial management. The absence of dividends aligns with a focus on retaining capital for potential growth initiatives or debt reduction.

Balance Sheet And Financial Health

Medifast’s balance sheet shows $90.9 million in cash and equivalents against $16.1 million in total debt, indicating strong liquidity and low leverage. This conservative structure provides flexibility but may also reflect limited aggressive growth strategies. The healthy cash position supports operational stability, though the company’s modest net income raises questions about long-term sustainability.

Growth Trends And Dividend Policy

Revenue trends suggest stagnation, with profitability challenges likely tied to competitive dynamics. Medifast does not pay dividends, opting to reinvest cash flows into the business. Growth prospects hinge on e-commerce expansion and product innovation, but the lack of recent top-line momentum signals headwinds in capturing market share.

Valuation And Market Expectations

With a market cap of $145.1 million, Medifast trades at a low multiple relative to revenue, reflecting investor skepticism about its growth trajectory. The beta of 0.977 indicates market-aligned volatility, but the subdued valuation implies limited confidence in near-term catalysts or margin improvement.

Strategic Advantages And Outlook

Medifast’s key advantage lies in its integrated coaching model, which fosters customer retention. However, the outlook remains cautious due to sector competition and reliance on digital channels. Success will depend on scaling its OPTAVIA program and diversifying revenue streams, but execution risks persist in a fragmented market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount