US · USNA
USANA Health Sciences, Inc.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Salt Lake City, UT 84120
- Website
- usana.com
Price · as of 2024-12-28
$19.35
Market cap 393.4M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $146.25 | +655.81% |
| Intrinsic Value(DCF) | $20.02 | +3.46% |
| Graham-Dodd Method(GD) | $31.37 | +62.13% |
| Graham Formula(GF) | $2.74 | -85.83% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $16.67 | $58.23 | $29.10 | $11.64 | $38.36 |
| 2011 | $18.84 | $82.97 | $33.63 | $13.72 | $33.96 |
| 2012 | $23.72 | $105.08 | $29.90 | $18.08 | $45.75 |
| 2013 | $36.69 | $113.81 | $21.69 | $22.95 | $52.53 |
| 2014 | $50.00 | $145.40 | $33.97 | $23.57 | $53.67 |
| 2015 | $59.04 | $165.45 | $219.28 | $29.50 | $89.56 |
| 2016 | $57.60 | $164.05 | $298.65 | $33.03 | $70.74 |
| 2017 | $81.15 | $182.66 | $127.76 | $27.41 | $31.12 |
| 2018 | $94.99 | $191.90 | $147.63 | $42.66 | $113.22 |
| 2019 | $74.03 | $185.72 | $14.09 | $36.99 | $0.00 |
| 2020 | $100.59 | $192.64 | $21.91 | $49.80 | $87.85 |
| 2021 | $82.25 | $208.90 | $16.79 | $47.65 | $72.46 |
| 2022 | $60.02 | $177.17 | $16.20 | $39.67 | $0.00 |
| 2023 | $48.58 | $179.61 | $16.92 | $41.51 | $2.22 |
| 2024 | $32.96 | $146.25 | $11.39 | $31.37 | $2.74 |
AI valuation
Our deep-learning model estimates USANA Health Sciences, Inc.'s (USNA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $146.25
- Current price
- $19.35
- AI upside
- +655.81%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$20.02
+3.46% upside
Graham-Dodd
$31.37
+62.13% upside
Graham Formula
$2.74
-85.83% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| USNA | USANA Health Sciences, In… | $19.35 | 393.4M | +656% | +3% | +62% | -86% | 14.94 | 1.18 | 0.74 | 4.91 | — | 2.66 | 79.43% | 7.76% | 4.92% | 8.17% | 12.83% | 6.09% | 0.07 | 236.03 | 2.00 | 1.36 | -1.44 | -3364.00% | -722.00% | -931.00% | 8.10% | 0.44 | 17.88% | 0.00% | 0.00% | 1.50% | 7.32 | 9.54 | 0.57 | 4.88 |
| BGS | B&G Foods, Inc. | $5.31 | 424.68M | +166% | -51% | — | — | -2.05 | 0.98 | 0.27 | -29.88 | -0.80 | -0.39 | 21.83% | -9.17% | -13.00% | -36.94% | -4.93% | -7.78% | 3.96 | -1.13 | 3.30 | 0.98 | -23.82 | 25730.00% | -630.00% | -5333.00% | 20.11% | 0.55 | 3.79% | 11.65% | -23.90% | 21.51% | -14.34 | 24.52 | 1.32 | 1.04 |
| BRCC | BRC Inc. | $0.63 | 72.17M | +6,413% | +37% | — | — | -19.89 | 11.55 | 0.39 | 17.41 | — | 11.87 | 41.17% | 0.98% | -0.75% | -57.85% | 3.61% | -3.30% | 7.34 | 0.34 | 1.27 | 0.54 | 6.46 | -8463.00% | -104.00% | -10506.00% | 1.74% | 0.15 | 2.48% | 0.00% | 0.00% | 4.54% | 62.90 | 91.62 | 0.62 | 1.64 |
| CVGW | Calavo Growers, Inc. | $26.84 | 479.74M | +560% | -67% | -83% | -74% | 19.78 | 1.89 | 0.60 | 10.68 | — | 1.99 | 9.82% | 3.02% | 3.05% | 9.72% | 9.40% | 6.67% | 0.11 | 23.71 | 2.47 | 1.57 | -1.14 | -195000.00% | -198.00% | -993.00% | 4.95% | 0.36 | 11.46% | 3.65% | 72.20% | 5.34% | 18.04 | 18.25 | 0.55 | 5.75 |
| DDL | Dingdong (Cayman) Limited | $2.84 | 615.35M | +62% | -34% | -47% | +55% | 16.98 | 6.47 | 0.22 | 7.77 | — | 6.47 | 30.11% | 0.93% | 1.28% | 51.54% | -39.61% | 4.11% | 3.79 | 4.54 | 1.02 | 0.88 | 4.44 | -29565.00% | 1550.00% | -36133.00% | 16.07% | 0.18 | -161.46% | 0.00% | 0.00% | 23.29% | 17.46 | 4.51 | 0.16 | 1.22 |
| LND | BrasilAgro - Companhia Br… | $4.22 | 420.38M | +6% | -57% | -76% | -29% | 15.49 | 0.98 | 2.02 | 31.31 | — | 0.98 | 20.38% | 8.37% | 13.05% | 6.33% | 2.54% | 3.71% | 0.60 | 1.07 | 1.79 | 0.83 | 10.96 | -3921.00% | 384.00% | 43857.00% | 2.78% | 0.21 | 1.87% | 7.30% | 113.00% | 7.30% | 37.15 | 55.44 | 3.11 | 1.49 |
| LWAY | Lifeway Foods, Inc. | $22.16 | 337.47M | +149% | +436% | -68% | -34% | 34.69 | 4.35 | 1.68 | 16.98 | — | 5.81 | 26.00% | 7.41% | 4.83% | 13.64% | 16.97% | 10.42% | 0.00 | 131.92 | 2.81 | 2.11 | -0.95 | -2133.00% | 1667.00% | -5024.00% | 2.00% | 0.84 | 11.88% | 0.00% | 0.00% | 2.02% | 21.40 | 47.33 | 1.59 | 14.18 |
| MAMA | Mama's Creations, Inc. | $17.14 | 696.8M | +165% | +2,003% | -95% | -85% | 65.66 | 9.79 | 1.98 | 36.54 | — | 19.00 | 24.76% | 3.95% | 3.01% | 16.69% | 15.53% | 8.05% | 0.41 | 9.89 | 1.28 | 0.90 | 0.44 | -4465.00% | 1941.00% | -9924.00% | 0.03% | 0.30 | 0.33% | 0.00% | 0.00% | 0.00% | 50.57 | 3007.53 | 2.00 | 9.69 |
| QSG | QuantaSing Group Ltd | $5.04 | 274.08M | +392% | -67% | +23% | +491% | 1.61 | 1.20 | 0.16 | -0.86 | — | 1.20 | 85.50% | 9.94% | 10.16% | 104.17% | -66.07% | 29.10% | 0.13 | — | 1.53 | 1.39 | -1.80 | -28016.00% | 2317.00% | 2141.00% | 45.04% | 0.33 | -52.83% | 0.00% | 0.00% | 28.07% | -0.90 | -1.22 | -0.09 | 3.76 |
| VSTA | Vasta Platform Limited | $4.90 | 394M | +189% | -73% | +78% | +367% | 2.83 | 0.28 | 0.82 | 3.88 | — | -8.15 | 60.97% | 21.84% | 29.06% | 10.23% | 6.47% | 6.66% | 0.24 | 52.47 | 1.18 | 0.89 | 1.80 | -68725.00% | 1264.00% | -4874.00% | 3.43% | 0.14 | 0.83% | 0.00% | 0.00% | 1.64% | 6.44 | 49.96 | 1.41 | 0.84 |
| WEST | Westrock Coffee Company, … | $4.42 | 427.97M | +406% | +1,080% | — | — | -8.07 | 1.75 | 0.76 | -144.94 | -7.55 | 4.62 | 18.08% | -5.77% | -9.44% | -21.15% | -6.38% | -7.75% | 1.36 | -1.45 | 1.20 | 0.45 | -61.57 | 10698.00% | -162.00% | -2446.00% | -26.66% | -0.05 | -22.43% | 0.00% | 0.00% | 0.00% | -22.95 | -6.52 | 1.32 | 0.66 |
About USANA Health Sciences, Inc.
USANA Health Sciences, Inc. develops, manufactures, and sells science-based nutritional and personal care products. The company offers USANA nutritional products that comprise essentials/CellSentials, such as vitamin and mineral supplements that provide a foundation of total body nutrition for various age groups; optimizers comprising targeted supplements that are designed to meet cardiovascular, skeletal/structural, and digestive health needs; and foods that include meal replacement shakes, snack bars, and other related products. It also provides Celavive, a skin care regimen for various skin care types and ethnicities; and other products for prenatal, infant, and young child age groups. In addition, the company offers materials and online tools to assist associates in building their businesses, as well as in marketing products. It offers its products directly in the Asia Pacific, the Americas, and Europe, as well as online. The company has a research collaboration agreement with Beijing University of Chinese Medicine for research in the field of traditional Chinese medicine; and National Sports Training Bureau. USANA Health Sciences, Inc. was founded in 1992 and is headquartered in Salt Lake City, Utah.
- CEO
- Kevin G. Guest
- Employees
- 1.7K
- Beta
- 0.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($20.02 ÷ $19.35) − 1 = +3.46% (DCF, example).