investorscraft@gmail.com

Intrinsic ValueNatural Alternatives International, Inc. (NAII)

Previous Close$3.50
Intrinsic Value
Upside potential
Previous Close
$3.50

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

Natural Alternatives International, Inc. (NAII) operates in the nutritional supplement and wellness industry, specializing in the formulation, manufacturing, and marketing of customized health products. The company serves a diverse clientele, including branded supplement companies and private-label distributors, leveraging its expertise in proprietary ingredients like beta-alanine. NAII’s revenue model hinges on contract manufacturing, research-driven product development, and licensing agreements, positioning it as a niche player in the competitive $170 billion global dietary supplements market. The company differentiates itself through scientific innovation and regulatory compliance, catering to growing consumer demand for evidence-based wellness solutions. Despite its specialized focus, NAII faces intense competition from larger manufacturers and shifting regulatory landscapes, which could impact margins and scalability. Its market position is further influenced by trends in personalized nutrition and clean-label products, where NAII’s R&D capabilities may offer a strategic edge.

Revenue Profitability And Efficiency

In FY 2024, NAII reported revenue of $113.8 million but recorded a net loss of $7.2 million, reflecting operational challenges or cost pressures. The negative operating cash flow of $1.5 million and capital expenditures of $3.0 million suggest constrained liquidity, potentially impacting near-term flexibility. The diluted EPS of -$1.23 underscores profitability struggles, warranting scrutiny of cost structures or pricing strategies.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate limited earnings power in the current fiscal year. Capital efficiency appears strained, with expenditures outweighing operational cash generation. This dynamic raises questions about ROI on R&D or production investments, though NAII’s intellectual property in proprietary ingredients could yield long-term benefits if monetized effectively.

Balance Sheet And Financial Health

NAII’s balance sheet shows $12.0 million in cash against $60.3 million in total debt, signaling elevated leverage. The debt-to-equity ratio may warrant monitoring, especially given negative profitability. While liquidity is supported by cash reserves, sustained losses could pressure refinancing capabilities or covenant compliance.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividends declared in FY 2024, aligning with the net loss. The absence of shareholder payouts prioritizes liquidity preservation. Future growth may hinge on market expansion or product innovation, though current financials suggest a cautious trajectory.

Valuation And Market Expectations

The market likely prices NAII at a discount due to its unprofitability and leveraged position. Investors may await turnaround signals, such as margin improvement or debt reduction, before assigning higher multiples. The stock’s valuation could reflect skepticism about near-term earnings recovery.

Strategic Advantages And Outlook

NAII’s strengths lie in its scientific expertise and niche manufacturing capabilities, but macroeconomic and competitive headwinds pose risks. The outlook depends on operational restructuring, debt management, and demand for its specialized ingredients. Success in these areas could reposition the company for sustainable growth.

Sources

Company FY 2024 financial statements (CIK: 0000787253)

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