FitLife Brands Inc
NASDAQ:FTLF

Watchlist Manager
FitLife Brands Inc Logo
FitLife Brands Inc
NASDAQ:FTLF
Watchlist
Price: 13.5 USD
Market Cap: 126.8m USD

Relative Value

The Relative Value of one FTLF stock under the Base Case scenario is 18.98 USD. Compared to the current market price of 13.5 USD, FitLife Brands Inc is Undervalued by 29%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FTLF Relative Value
Base Case
18.98 USD
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
25
Median 3Y
2.2
Median 5Y
2.1
Industry
1
Forward
1.9
vs History
52
vs Industry
35
Median 3Y
17.4
Median 5Y
15
Industry
17.3
Forward
13.5
vs History
28
vs Industry
32
Median 3Y
17.4
Median 5Y
14.7
Industry
11.9
vs History
4
vs Industry
38
Median 3Y
12
Median 5Y
10
Industry
17
vs History
61
vs Industry
14
Median 3Y
3.6
Median 5Y
3.4
Industry
1.5
vs History
46
vs Industry
25
Median 3Y
2.2
Median 5Y
1.9
Industry
1.2
Forward
1.9
vs History
49
vs Industry
35
Median 3Y
5.2
Median 5Y
4.8
Industry
3.9
vs History
49
vs Industry
33
Median 3Y
11
Median 5Y
10
Industry
10.1
Forward
8.5
vs History
49
vs Industry
40
Median 3Y
11.1
Median 5Y
10.1
Industry
13
Forward
9
vs History
23
vs Industry
33
Median 3Y
17.1
Median 5Y
14.2
Industry
12.6
vs History
23
vs Industry
33
Median 3Y
17.2
Median 5Y
14.2
Industry
15.3
vs History
77
vs Industry
19
Median 3Y
2.9
Median 5Y
3.1
Industry
1.2

Multiples Across Competitors

FTLF Competitors Multiples
FitLife Brands Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
FitLife Brands Inc
NASDAQ:FTLF
126.7m USD 2 14.3 9.7 9.7
FR
L'Oreal SA
PAR:OR
200.7B EUR 4.6 31.4 19.3 23.4
UK
Unilever PLC
LSE:ULVR
110.6B GBP 2.1 22.3 146 168.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.7T INR 9 53.5 37.6 41.4
UK
HALEON PLC
LSE:HLN
33.5B GBP 3 23.2 13.9 15.7
US
Estee Lauder Companies Inc
NYSE:EL
30.8B USD 2.1 -35.3 16.4 26.6
DE
Beiersdorf AG
XETRA:BEI
24.5B EUR 2.5 26.8 11.2 13.7
JP
Kao Corp
TSE:4452
3T JPY 1.8 26.6 12.1 18.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 9.2 71.5 43.1 46.7
IN
Dabur India Ltd
NSE:DABUR
924.9B INR 7.4 52.3 39.1 48.4
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
US
FitLife Brands Inc
NASDAQ:FTLF
Average P/E: 35.8
14.3
19%
0.8
FR
L'Oreal SA
PAR:OR
31.4
9%
3.5
UK
Unilever PLC
LSE:ULVR
22.3
14%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.5
8%
6.7
UK
HALEON PLC
LSE:HLN
23.2
13%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -35.3
40%
N/A
DE
Beiersdorf AG
XETRA:BEI
26.8
12%
2.2
JP
Kao Corp
TSE:4452
26.6
10%
2.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
71.5
21%
3.4
IN
Dabur India Ltd
NSE:DABUR
52.3
13%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
FitLife Brands Inc
NASDAQ:FTLF
Average EV/EBITDA: 34.8
9.7
15%
0.6
FR
L'Oreal SA
PAR:OR
19.3
6%
3.2
UK
Unilever PLC
LSE:ULVR
146
3%
48.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.6
8%
4.7
UK
HALEON PLC
LSE:HLN
13.9
5%
2.8
US
Estee Lauder Companies Inc
NYSE:EL
16.4
3%
5.5
DE
Beiersdorf AG
XETRA:BEI
11.2
2%
5.6
JP
Kao Corp
TSE:4452
12.1
7%
1.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.1
14%
3.1
IN
Dabur India Ltd
NSE:DABUR
39.1
12%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
FitLife Brands Inc
NASDAQ:FTLF
Average EV/EBIT: 41.3
9.7
14%
0.7
FR
L'Oreal SA
PAR:OR
23.4
6%
3.9
UK
Unilever PLC
LSE:ULVR
168.9
3%
56.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.4
9%
4.6
UK
HALEON PLC
LSE:HLN
15.7
5%
3.1
US
Estee Lauder Companies Inc
NYSE:EL
26.6
4%
6.6
DE
Beiersdorf AG
XETRA:BEI
13.7
2%
6.9
JP
Kao Corp
TSE:4452
18.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
46.7
15%
3.1
IN
Dabur India Ltd
NSE:DABUR
48.4
14%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A