investorscraft@gmail.com

Intrinsic ValueUSANA Health Sciences, Inc. (USNA)

Previous Close$30.51
Intrinsic Value
Upside potential
Previous Close
$30.51

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

USANA Health Sciences, Inc. operates in the health and wellness sector, specializing in high-quality nutritional supplements, personal care products, and weight management solutions. The company primarily utilizes a direct-to-consumer, multi-level marketing (MLM) model, leveraging a global network of independent distributors to drive sales. This approach allows USANA to maintain lower fixed costs while benefiting from word-of-mouth marketing and strong customer loyalty. USANA competes in a highly fragmented industry dominated by large players like Herbalife and Nu Skin, but it differentiates itself through science-backed formulations and a focus on premium product quality. The company has a strong presence in North America and Asia-Pacific, with China being a key growth market. USANA’s emphasis on clinical research and product efficacy supports its positioning as a trusted brand in the competitive wellness space. Despite regulatory scrutiny common to MLM models, USANA has maintained compliance and sustained its distributor base, though growth relies heavily on market expansion and product innovation.

Revenue Profitability And Efficiency

In FY 2024, USANA reported revenue of $854.5 million, with net income of $42.0 million, reflecting a net margin of approximately 4.9%. The diluted EPS stood at $2.19, indicating modest profitability. Operating cash flow was $61.0 million, while capital expenditures totaled $10.1 million, suggesting disciplined capital allocation. The company’s efficiency metrics reflect the challenges of its MLM model, including distributor incentives and marketing costs.

Earnings Power And Capital Efficiency

USANA’s earnings power is constrained by its reliance on distributor networks, which can lead to variable sales performance. The company generated $61.0 million in operating cash flow, demonstrating its ability to convert revenue into cash. However, capital efficiency is moderate, with limited reinvestment in growth initiatives beyond sustaining operations. The absence of significant debt ($29.0 million) supports financial flexibility.

Balance Sheet And Financial Health

USANA maintains a solid balance sheet, with $181.8 million in cash and equivalents, providing liquidity for operations and potential strategic moves. Total debt is modest at $29.0 million, resulting in a strong net cash position. The company’s financial health is robust, with no immediate solvency risks, though its reliance on distributor-driven revenue introduces variability.

Growth Trends And Dividend Policy

USANA’s growth has been tempered by market saturation and regulatory hurdles in key regions like China. The company does not pay dividends, opting to retain earnings for reinvestment or share repurchases. Future growth may hinge on product diversification and geographic expansion, particularly in emerging markets where wellness trends are gaining traction.

Valuation And Market Expectations

USANA’s valuation reflects its niche positioning and mixed growth prospects. The market appears cautious, pricing in challenges related to the MLM model and competitive pressures. Investors likely await clearer signs of sustainable revenue growth or margin improvement before assigning a higher multiple to earnings.

Strategic Advantages And Outlook

USANA’s strengths lie in its science-driven product portfolio and loyal distributor network. However, the outlook remains uncertain due to regulatory risks and reliance on a single sales channel. Success will depend on innovation, market penetration, and adaptability to shifting consumer preferences in the health and wellness sector.

Sources

USANA Health Sciences, Inc. 10-K (FY 2024), company filings

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