
Herbalife Nutrition Ltd
NYSE:HLF

Intrinsic Value
The intrinsic value of one
HLF
stock under the Base Case scenario is
44.58
USD.
Compared to the current market price of 6.96 USD,
Herbalife Nutrition Ltd
is
Undervalued by 84%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Herbalife Nutrition Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Herbalife Nutrition Ltd
Balance Sheet Decomposition
Herbalife Nutrition Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 329.4m |
Receivables | 90.1m |
Other Current Assets | 674.5m |
Non-Current Assets | 1.6B |
PP&E | 633.9m |
Intangibles | 401.1m |
Other Non-Current Assets | 555.3m |
Free Cash Flow Analysis
Herbalife Nutrition Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Herbalife Nutrition Ltd
Revenue
|
5B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
3.9B
USD
|
Operating Expenses
|
-3.3B
USD
|
Operating Income
|
572.5m
USD
|
Other Expenses
|
-292.1m
USD
|
Net Income
|
280.4m
USD
|
HLF Profitability Score
Profitability Due Diligence
Herbalife Nutrition Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Herbalife Nutrition Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
HLF Solvency Score
Solvency Due Diligence
Herbalife Nutrition Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Herbalife Nutrition Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HLF Price Targets Summary
Herbalife Nutrition Ltd
According to Wall Street analysts, the average 1-year price target for
HLF
is 8.16 USD
with a low forecast of 6.06 USD and a high forecast of 11.55 USD.
Dividends
Current shareholder yield for HLF is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HLF
stock under the Base Case scenario is
44.58
USD.
Compared to the current market price of 6.96 USD,
Herbalife Nutrition Ltd
is
Undervalued by 84%.