Previous Close | $9.25 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Nu Skin Enterprises, Inc. operates in the global direct-selling industry, specializing in premium beauty, wellness, and lifestyle products. The company generates revenue primarily through a multi-level marketing (MLM) model, leveraging a network of independent distributors who sell its products directly to consumers. Nu Skin’s portfolio includes anti-aging skincare, nutritional supplements, and smart beauty devices, positioning it in the competitive health and beauty sector. The company differentiates itself through science-backed formulations and proprietary technology, such as its ageLOC platform, which targets aging at the cellular level. Nu Skin maintains a strong presence in key markets like Greater China, the Americas, and Southeast Asia, though it faces challenges from regulatory scrutiny and shifting consumer preferences toward e-commerce and clean beauty trends. Its direct-selling model provides scalability but also exposes it to distributor attrition and geopolitical risks in international markets.
Nu Skin reported revenue of $1.73 billion for FY 2024, reflecting ongoing pressures in its core markets. The company posted a net loss of $146.6 million, with diluted EPS of -$2.95, underscoring margin compression and operational challenges. Operating cash flow stood at $111.7 million, while capital expenditures totaled $41.6 million, indicating restrained investment in growth initiatives. These metrics suggest inefficiencies in cost management and a need for strategic realignment.
The negative earnings highlight Nu Skin’s struggle to translate revenue into profitability, likely due to elevated SG&A costs and distributor incentives. Operating cash flow, though positive, remains insufficient to offset net losses, signaling weak capital efficiency. The company’s reliance on debt financing, with total debt at $478.2 million, further strains its ability to generate sustainable returns on invested capital.
Nu Skin’s balance sheet shows $186.9 million in cash and equivalents against $478.2 million in total debt, raising concerns about liquidity and leverage. The net loss exacerbates financial strain, though the absence of near-term debt maturities provides some flexibility. Shareholders’ equity is likely under pressure, given the earnings shortfall and dividend payouts totaling $0.24 per share.
Revenue trends indicate stagnation or decline, with no clear near-term catalysts for growth. The dividend yield, while maintained, appears unsustainable given the net loss and cash flow constraints. Nu Skin’s historical reliance on geographic expansion and product innovation has waned, necessitating a turnaround strategy to reignite top-line momentum.
The market appears to discount Nu Skin’s prospects, as reflected in its negative EPS and elevated debt levels. Investors likely await evidence of operational restructuring or a pivot toward higher-margin segments. The stock’s valuation multiples should be interpreted cautiously given the lack of profitability and uncertain growth trajectory.
Nu Skin’s strengths lie in its brand recognition and scientific positioning, but these are offset by structural challenges in the direct-selling sector. The outlook hinges on cost rationalization, digital transformation, and product innovation. Success will depend on stabilizing distributor networks and adapting to regulatory and competitive headwinds in key markets like China.
10-K filing, company financial statements
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 |