Nature's Sunshine Products, Inc. (NATR) DCF Valuation

Nature's Sunshine Products, Inc. (NATR) DCF Valuation

US | Consumer Defensive | Packaged Foods | NASDAQ
Nature's Sunshine Products, Inc. (NATR) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Nature's Sunshine Products, Inc. (NATR) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategy with the (NATR) DCF Calculator! Explore genuine financial data from Nature's Sunshine Products, adjust growth predictions and expenses, and observe how these modifications affect the intrinsic value of (NATR) in real-time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 362.2 385.2 444.1 421.9 445.3 470.0 496.1 523.6 552.7 583.3
Revenue Growth, % 0 6.35 15.29 -4.99 5.55 5.55 5.55 5.55 5.55 5.55
EBITDA 26.7 32.2 45.8 27.3 32.1 37.4 39.4 41.6 43.9 46.4
EBITDA, % 7.38 8.37 10.32 6.47 7.21 7.95 7.95 7.95 7.95 7.95
Depreciation 16.0 15.5 16.5 15.7 11.8 17.4 18.4 19.4 20.5 21.6
Depreciation, % 4.42 4.02 3.72 3.72 2.65 3.7 3.7 3.7 3.7 3.7
EBIT 10.7 16.7 29.3 11.6 20.3 19.9 21.0 22.2 23.4 24.7
EBIT, % 2.96 4.35 6.6 2.75 4.55 4.24 4.24 4.24 4.24 4.24
Total Cash 53.6 92.1 86.2 60.0 82.4 85.4 90.1 95.1 100.4 106.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.3 7.4 8.9 14.1 8.8
Account Receivables, % 2.02 1.91 2 3.34 1.98
Inventories 46.7 47.7 60.9 67.9 66.9 65.9 69.5 73.4 77.5 81.8
Inventories, % 12.88 12.38 13.7 16.11 15.02 14.02 14.02 14.02 14.02 14.02
Accounts Payable 4.4 6.5 9.7 6.3 7.9 7.9 8.3 8.8 9.2 9.8
Accounts Payable, % 1.22 1.68 2.18 1.5 1.78 1.67 1.67 1.67 1.67 1.67
Capital Expenditure -5.1 -4.9 -6.7 -7.6 -10.5 -7.8 -8.3 -8.7 -9.2 -9.7
Capital Expenditure, % -1.41 -1.27 -1.5 -1.81 -2.35 -1.67 -1.67 -1.67 -1.67 -1.67
Tax Rate, % 25.37 25.37 25.37 25.37 25.37 25.37 25.37 25.37 25.37 25.37
EBITAT 4.6 15.7 26.6 .4 15.1 12.2 12.9 13.6 14.3 15.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -34.0 27.2 25.0 -7.2 24.4 21.0 19.2 20.2 21.3 22.5
WACC, % 8.2 8.31 8.3 8.11 8.27 8.24 8.24 8.24 8.24 8.24
PV UFCF
SUM PV UFCF 82.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 23
Terminal Value 368
Present Terminal Value 248
Enterprise Value 330
Net Debt -67
Equity Value 398
Diluted Shares Outstanding, MM 19
Equity Value Per Share 20.44

What You Will Get

  • Real NATR Financial Data: Pre-filled with Nature's Sunshine Products’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Nature's Sunshine Products’ intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life NATR Financials: Pre-filled historical and projected data for Nature's Sunshine Products, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Nature's Sunshine's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Nature's Sunshine's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Nature's Sunshine Products data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Nature's Sunshine Products' intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Nature's Sunshine Products, Inc. (NATR)?

  • Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and consultants in the wellness sector.
  • Accurate Financial Insights: Nature's Sunshine’s historical and projected financials are preloaded for reliable analysis.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions to evaluate potential outcomes.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth and intuitive experience.

Who Should Use This Product?

  • Health Enthusiasts: Discover effective natural supplements to enhance your wellness journey with Nature's Sunshine Products (NATR).
  • Nutritionists: Access comprehensive product information to support client dietary recommendations.
  • Retailers: Stock high-quality health products that meet consumer demand for natural solutions.
  • Wellness Coaches: Provide clients with trusted natural remedies to improve their health and lifestyle.
  • Students of Nutrition: Study the impact of herbal and nutritional supplements using real product data.

What the Template Contains

  • Historical Data: Includes Nature's Sunshine Products, Inc.'s (NATR) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Nature's Sunshine Products, Inc.'s (NATR) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Nature's Sunshine Products, Inc.'s (NATR) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.