Previous Close | $14.40 |
Intrinsic Value | $1.73 |
Upside potential | -88% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company 10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |