US · FTLF
FitLife Brands, Inc.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Omaha, NE 68137
- Website
- fitlifebrands.com
Price · as of 2024-12-31
$9.28
Market cap 142.09M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $67.94 | +632.11% |
| Intrinsic Value(DCF) | $715.84 | +7,613.79% |
| Graham-Dodd Method(GD) | $7.40 | -20.3% |
| Graham Formula(GF) | $28.87 | +211.12% |
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 |
|---|---|---|---|---|---|
| 2010 | $0.15 | $31.15 | $1,786.71 | $0.00 | $0.00 |
| 2011 | $0.11 | $264.59 | $869.56 | $0.83 | $3.04 |
| 2012 | $0.12 | $155.79 | $513.31 | $3.09 | $23.55 |
| 2013 | $0.35 | $53.60 | $176.64 | $1.80 | $3.41 |
| 2014 | $0.26 | $101.99 | $41.24 | $2.31 | $2.42 |
| 2015 | $0.15 | $552.43 | $20.44 | $0.62 | $0.27 |
| 2016 | $0.08 | $211.52 | $0.22 | $1.50 | $2.12 |
| 2017 | $0.05 | $1,425.46 | $0.00 | $0.00 | $23.41 |
| 2018 | $0.06 | $936.11 | $0.00 | $5.29 | $2.50 |
| 2019 | $1.66 | $112.06 | $0.01 | $1.91 | $7.14 |
| 2020 | $3.25 | $60.16 | $2.73 | $6.59 | $21.84 |
| 2021 | $6.00 | $86.13 | $68.39 | $5.00 | $20.37 |
| 2022 | $9.50 | $61.03 | $30.01 | $4.74 | $5.44 |
| 2023 | $10.88 | $65.51 | $664.50 | $4.48 | $51.62 |
| 2024 | $14.85 | $67.94 | $1,045.31 | $7.40 | $28.87 |
AI valuation
Our deep-learning model estimates FitLife Brands, Inc.'s (FTLF) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $67.94
- Current price
- $9.28
- AI upside
- +632.11%
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
$715.84
+7,613.79% upside
Graham-Dodd
$7.40
-20.3% upside
Graham Formula
$28.87
+211.12% 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 |
| FTLF | FitLife Brands, Inc. | $9.28 | 142.09M | +632% | +7,614% | -20% | +211% | 15.20 | 3.78 | 2.12 | 10.91 | 22.32 | -43.62 | 43.56% | 20.35% | 13.94% | 28.45% | 21.78% | 15.78% | 0.37 | 9.60 | 1.60 | 0.54 | 0.67 | 6812.00% | 2233.00% | 13335.00% | 7.03% | 0.85 | 21.06% | 0.00% | 0.00% | 7.33% | 11.10 | 15.16 | 2.26 | 5.77 |
| ABVE | Above Food Ingredients In… | $1.25 | 63.99M | — | — | — | — | — | — | — | — | — | — | -1.60% | -11.43% | -14.47% | 621.64% | -39.41% | -61.17% | -2.54 | -5.49 | 0.44 | 0.16 | -3.05 | 25284.00% | -707.00% | -19464.00% | — | 0.05 | 3.27% | — | 0.00% | — | — | — | — | — |
| EPSM | Epsium Enterprise Limited… | $1.32 | 17.67M | — | — | — | — | — | — | — | — | — | — | 12.82% | 3.26% | 2.20% | 3.58% | 3.80% | 2.66% | 0.02 | — | 4.44 | 0.58 | 0.04 | -9250.00% | -5712.00% | -17930.00% | — | -0.60 | -19.78% | — | 0.00% | — | — | — | — | — |
| EWCZ | European Wax Center, Inc. | $5.72 | 312.8M | +440% | -56% | -76% | -75% | 17.71 | 4.06 | 1.20 | 9.44 | 60.21 | -0.64 | 73.58% | 22.02% | 4.82% | 20.10% | 10.33% | 2.04% | 5.95 | 1.87 | 2.43 | 1.58 | 5.29 | 2941.00% | -186.00% | 213.00% | 21.54% | 1.56 | 13.91% | 0.30% | 5.40% | 15.75% | 12.38 | 10.56 | 2.72 | 0.67 |
| HAIN | The Hain Celestial Group,… | $0.80 | 72.74M | +1,871% | -9% | — | +1,098% | -0.31 | 0.35 | 0.11 | -2.13 | -0.05 | -0.69 | 21.42% | -29.59% | -34.03% | -74.88% | -31.57% | -28.53% | 1.64 | -7.96 | 1.91 | 0.75 | -1.73 | 60119.00% | -1017.00% | -10382.00% | -1.93% | 0.08 | -0.22% | 0.00% | 0.00% | 35.33% | -1.93 | -280.50 | 0.57 | 0.34 |
| LFVN | LifeVantage Corporation | $4.65 | 59.49M | +1,022% | +3% | -8% | +274% | 14.98 | 4.24 | 0.64 | 9.01 | 6.50 | 4.27 | 80.37% | 5.34% | 4.29% | 32.34% | 40.01% | 14.83% | 0.34 | — | 1.87 | 0.89 | -0.56 | 23043.00% | 1417.00% | 558.00% | 7.16% | 0.44 | 43.03% | 1.41% | 21.10% | 8.94% | 11.34 | 13.16 | 0.61 | 4.46 |
| NATR | Nature's Sunshine Product… | $27.68 | 484.28M | +260% | -72% | -62% | -85% | 34.37 | 1.75 | 0.60 | 6.12 | — | 1.75 | 71.46% | 4.42% | 1.69% | 5.10% | 10.04% | 3.22% | 0.09 | 137.64 | 2.44 | 1.43 | -2.15 | -4805.00% | 203.00% | -5341.00% | 5.28% | 0.39 | 16.72% | 0.00% | 0.00% | 4.39% | 9.99 | 14.01 | 0.44 | 5.01 |
| SKIN | The Beauty Health Company | $1.04 | 132.6M | +6,799% | -50% | — | +62% | -5.53 | 3.11 | 0.48 | 34.73 | — | -1.35 | 54.53% | -20.27% | -8.70% | -52.34% | -24.78% | -3.60% | 10.97 | -6.51 | 7.00 | 5.85 | 19.16 | -5263.00% | -1600.00% | 734.00% | 5.80% | 0.24 | 3.47% | 0.00% | 0.00% | 20.58% | -5.30 | 38.44 | 1.07 | -0.01 |
| SLSN | Solesence, Inc. Common St… | $1.28 | 90.29M | +4,952% | -16% | -55% | +148% | 36.95 | 10.47 | 2.99 | 28.12 | — | 10.47 | 30.92% | 9.80% | 8.09% | 50.27% | 19.38% | 10.22% | 1.02 | 7.66 | 1.14 | 0.24 | 2.29 | -17901.00% | 4035.00% | -1537.00% | -1.65% | 0.08 | -10.29% | 0.00% | 0.00% | 3.61% | 33.20 | -65.86 | 3.25 | 1.34 |
| ZVIA | Zevia PBC | $1.34 | 90.3M | +1,797% | -58% | -99% | — | -9.25 | 1.80 | 0.57 | -6.55 | — | 1.92 | 47.47% | -5.97% | -6.25% | -17.12% | -31.09% | -15.08% | 0.01 | — | 2.08 | 1.30 | 2.41 | -5588.00% | 401.00% | 28479.00% | -5.46% | -0.17 | -16.19% | 0.00% | 0.00% | 0.00% | -6.97 | -13.39 | 0.42 | 1.68 |
About FitLife Brands, Inc.
FitLife Brands, Inc. provides nutritional supplements for health-conscious consumers in the United States and internationally. It offers weight loss, general health, and sports nutrition supplements; precision sports nutrition formulations for professional muscular development; weight loss and sports nutrition performance enhancing supplements for fitness enthusiasts; and men's health and weight loss formulations, as well as other diet, health, and sports nutrition supplements and related products; and sports nutritional products, energy and weight loss products, and meal replacements. It markets its products under the brand names of NDS Nutrition, PMD Sports, SirenLabs, CoreActive, Metis Nutrition, iSatori, BioGenetic Laboratories, and Energize through franchised stores, as well as through various retail locations, including specialty, mass, and online. The company was formerly known as Bond Laboratories, Inc. and changed its name to FitLife Brands, Inc. in September 2013. FitLife Brands, Inc. was incorporated in 2005 and is headquartered in Omaha, Nebraska.
- CEO
- Dayton Robert Judd
- Employees
- 39
- Beta
- 0.40
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($715.84 ÷ $9.28) − 1 = +7,613.79% (DCF, example).