US · BON
Bon Natural Life Limited
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Grand Cayman KY1-1104
- Website
- bnlus.com
Price · as of 2025-09-30
$1.30
Market cap 10.35M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $600.40 | +46,084.62% |
| Intrinsic Value(DCF) | $7.34 | +464.62% |
| Graham-Dodd Method(GD) | $17.27 | +1,228.31% |
| Graham Formula(GF) | $9.07 | +597.85% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $38.14 | $288.28 | |||
| 2020 | $49.15 | $109.29 | |||
| 2021 | $1,194.00 | $600.25 | $2,160.94 | $72.52 | $315.46 |
| 2022 | $273.00 | $1,795.32 | $499.76 | $72.07 | $183.33 |
| 2023 | $152.50 | $184.41 | $66.10 | $63.60 | $34.91 |
| 2024 | $38.25 | $228.72 | $6.75 | $20.16 | $0.00 |
| 2025 | $1.79 | $600.40 | $11.02 | $17.27 | $9.07 |
AI valuation
Our deep-learning model estimates Bon Natural Life Limited's (BON) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $600.40
- Current price
- $1.30
- AI upside
- +46,084.62%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$7.34
+464.62% upside
Graham-Dodd
$17.27
+1,228.31% upside
Graham Formula
$9.07
+597.85% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BON | Bon Natural Life Limited | $1.30 | 10.35M | +46,085% | +465% | +1,228% | +598% | -2.47 | 0.09 | 0.26 | -190.03 | — | 0.10 | 20.77% | -8.69% | -10.68% | -3.93% | -2.83% | -2.71% | 0.21 | -4.43 | 1.74 | 0.68 | -104.74 | -52353.00% | -2170.00% | -4527.00% | -85.78% | 0.01 | -7.37% | 0.00% | 0.00% | 23.58% | -6.77 | -2.60 | 0.59 | 0.81 |
| EDBL | Edible Garden AG Incorpor… | $2.96 | 865.78K | +2,368% | +188% | — | — | -0.04 | 0.11 | 0.03 | -0.09 | — | 0.11 | 16.68% | -66.93% | -79.75% | -580.71% | -231.01% | -119.01% | 0.93 | -7.61 | 1.19 | 0.89 | -0.03 | -9556.00% | -137.00% | -768.00% | -1896.91% | -1.37 | -219.65% | 0.00% | 0.00% | 800.79% | -0.08 | -0.08 | 0.05 | -6.11 |
| IPST | Heritage Distilling Holdi… | $0.68 | 6.54M | +87,312% | +31,975% | +8,467% | +21,455% | 1.01 | 0.90 | 0.09 | 3.46 | — | -3.27 | 25.30% | -177.55% | 8.46% | -3.33% | -96.88% | 2.62% | 21.70 | -5.88 | 0.28 | 0.08 | 3.31 | -7380.00% | 541.00% | 3310.00% | -1580.70% | -0.81 | -74.47% | 0.00% | 0.00% | 5526.07% | -1.17 | -1.54 | 2.08 | -5.57 |
| MSS | Maison Solutions Inc. Cla… | $0.26 | 4.7M | +86,470% | +16,436% | -43% | +2,885% | 16.81 | 1.33 | 0.12 | -287.30 | — | -1.46 | 21.21% | -1.02% | 0.94% | 8.31% | -1.59% | 1.15% | 4.39 | -1.08 | 0.57 | 0.21 | -219.87 | -13468.00% | 11401.00% | -16702.00% | 29.59% | 0.21 | 6.86% | 0.00% | 0.00% | 67.35% | -52.13 | 14.40 | 0.53 | 1.51 |
| NAII | Natural Alternatives Inte… | $2.71 | 16.74M | +42,459% | -47% | -97% | — | -1.58 | 0.31 | 0.16 | -25.23 | -1.85 | 0.31 | 7.15% | -6.67% | -10.45% | -17.98% | -7.04% | -8.64% | 0.86 | -9.46 | 2.06 | 0.95 | -17.30 | 8537.00% | 1412.00% | -15135.00% | 10.83% | 0.21 | 1.88% | 0.00% | 0.00% | 8.33% | -7.87 | 29.38 | 0.52 | 1.61 |
| PETZ | TDH Holdings, Inc. | $1.11 | 11.41M | +14,569% | +72% | +257% | — | 5.89 | 0.45 | 22.03 | -9.56 | — | 0.45 | 42.29% | -325.10% | 476.21% | 8.12% | 3254.45% | 6.78% | 0.09 | -26.62 | 6.86 | 6.82 | -9.19 | -12469.00% | -8225.00% | -1540.00% | -17.03% | -0.06 | 3756.83% | 0.00% | 0.00% | 4.16% | 7.46 | 6.46 | -24.26 | 0.97 |
| RMCF | Rocky Mountain Chocolate … | $2.55 | 19.76M | +2,170% | -80% | — | — | -1.46 | 1.28 | 0.30 | -3.27 | -4.81 | 1.44 | 10.98% | -20.09% | -20.70% | -69.52% | -47.60% | -29.33% | 1.03 | -13.09 | 1.34 | 0.61 | -1.38 | 3030.00% | 582.00% | 8997.00% | -116.11% | -0.96 | -82.96% | 0.00% | 0.00% | 0.00% | -2.59 | -1.49 | 0.52 | 0.62 |
| SOWG | Sow Good Inc. | $0.45 | 5.5M | +9,700% | +73,393% | +224% | — | -5.71 | 0.66 | 0.66 | -328.97 | — | 0.66 | 40.56% | -4.86% | -11.57% | -18.86% | -4.76% | -9.72% | 0.64 | -1.06 | 3.40 | 0.57 | -144.83 | -3220.00% | 9907.00% | 7851.00% | -60.01% | -1.28 | -38.86% | 0.00% | 0.00% | 0.00% | -24.29 | -2.98 | 1.18 | -0.16 |
About Bon Natural Life Limited
Bon Natural Life Limited, together with its subsidiaries, engages in the research and development, manufacture, and sale of functional active ingredients extracted from natural herb plants in the People's Republic of China and internationally. The company provides personal care ingredients, such as plant extracted fragrance compounds to perfume and fragrance manufacturers; natural health supplements comprising powder drinks and bioactive food ingredient products primarily used as food additives; and nutritional supplements. Its products are principally used by manufacturer customers in the functional food, personal care, cosmetic, and pharmaceutical industries. The company was founded in 2006 and is headquartered in Grand Cayman, the Cayman Islands.
- CEO
- Yongwei Hu
- Employees
- 97
- Beta
- -0.34
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.34 ÷ $1.30) − 1 = +464.62% (DCF, example).