DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Nature's Sunshine Products, Inc. (NATR)

Consumer Defensive | Packaged Foods

Today's Price

$13.02

Today's Fair Value

$10.89 -16.36%

Margin of Safety

-19.56%

Projected Value (5Y)

$17.54 +34.72%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 18.74% | CAGR (5y): -2.51%

Diluted Shares Growth Rate

Regression: -0.12% | CAGR (5y): -1.55%

Dividend Growth Rate

Regression: 5.25% | CAGR (5y): 20.11%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 15.73x)

Discount Rate