investorscraft@gmail.com

Intrinsic Value of Medifast, Inc. (MED)

Previous Close$14.40
Intrinsic Value
Upside potential
Previous Close
$14.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Medifast, Inc. operates in the health and wellness industry, specializing in weight management and nutrition solutions. The company generates revenue primarily through direct-to-consumer sales of its branded products, including meal replacements, supplements, and fitness programs. Medifast leverages a multi-channel distribution model, combining e-commerce with a network of independent coaches who provide personalized support, fostering customer loyalty and recurring revenue streams. The company competes in a highly fragmented market dominated by larger players, but its focus on science-backed products and community-driven coaching differentiates its offerings. Medifast’s market position is bolstered by its OPTAVIA brand, which emphasizes holistic health outcomes rather than short-term weight loss. While the industry faces regulatory scrutiny and shifting consumer preferences, Medifast’s asset-light model and emphasis on behavioral coaching provide resilience against pure-play competitors. The company’s ability to adapt to digital trends and expand its product portfolio will be critical in maintaining its niche positioning amid broader industry consolidation.

Revenue Profitability And Efficiency

Medifast reported revenue of $602.5 million for FY 2024, reflecting its core business performance. Net income stood at $2.1 million, with diluted EPS of $0.19, indicating modest profitability amid competitive pressures. Operating cash flow was $24.5 million, while capital expenditures totaled $7.5 million, suggesting disciplined capital allocation. The company’s efficiency metrics highlight its ability to generate cash despite margin compression in a challenging market environment.

Earnings Power And Capital Efficiency

Medifast’s earnings power is constrained by its narrow net income margin, though its operating cash flow demonstrates underlying resilience. The company’s capital efficiency is evident in its low debt levels and manageable capex, allowing for flexibility in reinvestment or potential share repurchases. However, diluted EPS of $0.19 underscores the need for improved scalability to enhance shareholder returns.

Balance Sheet And Financial Health

Medifast maintains a solid balance sheet, with $90.9 million in cash and equivalents against $16.1 million in total debt, indicating strong liquidity. The negligible leverage and healthy cash reserves provide a buffer against operational volatility. The absence of dividends suggests a focus on retaining capital for growth initiatives or debt reduction, aligning with its conservative financial strategy.

Growth Trends And Dividend Policy

Medifast’s growth trajectory appears muted, with no dividend payments signaling reinvestment priorities. The company’s revenue base remains stable, but profitability challenges suggest a need for product innovation or market expansion. Future growth may hinge on scaling its coaching network or diversifying into adjacent wellness categories, though execution risks persist in a competitive landscape.

Valuation And Market Expectations

The market likely prices Medifast as a niche player with limited near-term growth catalysts, given its modest earnings and lack of dividends. Valuation multiples may reflect skepticism about its ability to regain historical profitability levels, though its clean balance sheet offers downside protection. Investor sentiment could improve with clearer signs of margin recovery or market share gains.

Strategic Advantages And Outlook

Medifast’s strategic advantages lie in its coaching-centric model and brand loyalty, but macroeconomic and competitive pressures pose risks. The outlook depends on its ability to innovate within its core offerings while optimizing costs. Success in digital engagement and international expansion could unlock incremental growth, though execution remains key to sustaining long-term relevance in the evolving wellness sector.

Sources

Company 10-K filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount