FitLife Brands Inc
NASDAQ:FTLF

Watchlist Manager
FitLife Brands Inc Logo
FitLife Brands Inc
NASDAQ:FTLF
Watchlist
Price: 13.32 USD -2.27% Market Closed
Market Cap: 125.1m USD

Relative Value

The Relative Value of one FTLF stock under the Base Case scenario is 18.73 USD. Compared to the current market price of 13.32 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
18.73 USD
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
25
Median 3Y
2.2
Median 5Y
2
Industry
1
Forward
1.9
vs History
47
vs Industry
35
Median 3Y
17.4
Median 5Y
14.4
Industry
16.8
Forward
13.3
vs History
26
vs Industry
32
Median 3Y
16.9
Median 5Y
14.5
Industry
11.5
vs History
3
vs Industry
38
Median 3Y
11.6
Median 5Y
9.9
Industry
16.6
vs History
60
vs Industry
14
Median 3Y
3.6
Median 5Y
3.4
Industry
1.5
vs History
44
vs Industry
25
Median 3Y
2.2
Median 5Y
1.9
Industry
1.1
Forward
1.9
vs History
47
vs Industry
35
Median 3Y
5.2
Median 5Y
4.6
Industry
3.8
vs History
47
vs Industry
33
Median 3Y
11
Median 5Y
9.6
Industry
9.9
Forward
8.4
vs History
47
vs Industry
40
Median 3Y
11.1
Median 5Y
9.7
Industry
12.7
Forward
8.9
vs History
22
vs Industry
33
Median 3Y
16.7
Median 5Y
14.1
Industry
12.2
vs History
22
vs Industry
33
Median 3Y
16.9
Median 5Y
14.1
Industry
14.8
vs History
76
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
125m USD 2 14.1 9.6 9.6
FR
L'Oreal SA
PAR:OR
195B EUR 4.5 30.4 18.7 22.7
UK
Unilever PLC
LSE:ULVR
112.9B GBP 2.2 23 146.3 169.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.6 50.9 35.7 39.3
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 24.1 14.3 16.2
DE
Beiersdorf AG
XETRA:BEI
23.8B EUR 2.4 26.1 10.9 13.3
US
Estee Lauder Companies Inc
NYSE:EL
27B USD 1.8 -31.1 14.6 23.8
JP
Kao Corp
TSE:4452
3T JPY 1.8 26.6 12.1 18.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.5 65.7 39.5 42.8
IN
Dabur India Ltd
NSE:DABUR
827.5B INR 6.6 46.8 34.8 43.2
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: 34.2
14.1
19%
0.7
FR
L'Oreal SA
PAR:OR
30.4
9%
3.4
UK
Unilever PLC
LSE:ULVR
23
14%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.9
9%
5.7
UK
HALEON PLC
LSE:HLN
24.1
13%
1.9
DE
Beiersdorf AG
XETRA:BEI
26.1
12%
2.2
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -31.1
40%
N/A
JP
Kao Corp
TSE:4452
26.6
10%
2.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
65.7
21%
3.1
IN
Dabur India Ltd
NSE:DABUR
46.8
13%
3.6
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: 33.7
9.6
15%
0.6
FR
L'Oreal SA
PAR:OR
18.7
6%
3.1
UK
Unilever PLC
LSE:ULVR
146.3
3%
48.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.7
9%
4
UK
HALEON PLC
LSE:HLN
14.3
5%
2.9
DE
Beiersdorf AG
XETRA:BEI
10.9
2%
5.4
US
Estee Lauder Companies Inc
NYSE:EL
14.6
3%
4.9
JP
Kao Corp
TSE:4452
12.1
7%
1.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.5
14%
2.8
IN
Dabur India Ltd
NSE:DABUR
34.8
12%
2.9
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: 39.9
9.6
14%
0.7
FR
L'Oreal SA
PAR:OR
22.7
6%
3.8
UK
Unilever PLC
LSE:ULVR
169.2
3%
56.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.3
9%
4.4
UK
HALEON PLC
LSE:HLN
16.2
5%
3.2
DE
Beiersdorf AG
XETRA:BEI
13.3
2%
6.6
US
Estee Lauder Companies Inc
NYSE:EL
23.8
4%
5.9
JP
Kao Corp
TSE:4452
18.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.8
14%
3.1
IN
Dabur India Ltd
NSE:DABUR
43.2
14%
3.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A