Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Nu Skin Enterprises, Inc. (NUS)

Previous Close$12.05
Intrinsic Value$15.00
Upside potential  +24%
Previous Close
$12.05
Intrinsic Value
$15.00*
Potential        
+24%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-17.4NaN
Revenue, $2226NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2115NaN
Operating income, $m111NaN
EBITDA, $m183NaN
Interest expense (income), $mNaN
Earnings before tax, $m89NaN
Tax expense, $m-16NaN
Net income, $m105NaN

BALANCE SHEET

Cash and short-term investments, $m279NaN
Total assets, $m1821NaN
Adjusted assets (=assets-cash), $m1542NaN
Average production assets, $m728NaN
Working capital, $m401NaN
Total debt, $m402NaN
Total liabilities, $m924NaN
Total equity, $m897NaN
Debt-to-equity ratio0.449NaN
Adjusted equity ratio0.417NaN

CASH FLOW

Net income, $m105NaN
Depreciation, amort., depletion, $m73NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m108NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-59NaN
Free cash flow, $m167NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m401
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount