|
Nature's Sunshine Products, Inc. (NATR) DCF Valuation
US | Consumer Defensive | Packaged Foods | NASDAQ
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Nature's Sunshine Products, Inc. (NATR) Bundle
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 | 10.6 | 11.2 | 11.8 | 12.4 | 13.1 |
| Account Receivables, % | 2.02 | 1.91 | 2 | 3.34 | 1.98 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 |
| 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
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Nature's Sunshine Products data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Nature's Sunshine Products' intrinsic value.
- 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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.