US · NATR
Nature's Sunshine Products, Inc.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Lehi, UT 84043
- Website
- naturessunshine.com
Price · as of 2024-12-31
$26.66
Market cap 484.28M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $99.72 | +274.04% |
| Intrinsic Value(DCF) | $7.74 | -70.97% |
| Graham-Dodd Method(GD) | $10.41 | -60.95% |
| Graham Formula(GF) | $4.15 | -84.43% |
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 | $5.51 | $68.94 | $2.69 | $4.01 | $0.00 |
| 2011 | $11.32 | $209.93 | $4.47 | $11.28 | $14.83 |
| 2012 | $9.82 | $61.36 | $5.61 | $13.25 | $13.19 |
| 2013 | $12.00 | $50.91 | $5.04 | $0.00 | $11.90 |
| 2014 | $10.88 | $76.24 | $3.02 | $0.00 | $2.97 |
| 2015 | $8.35 | $59.68 | $1.29 | $5.07 | $0.00 |
| 2016 | $9.28 | $89.10 | $0.69 | $1.56 | $1.48 |
| 2017 | $11.03 | $121.47 | $0.61 | $1.43 | $0.00 |
| 2018 | $7.98 | $42.62 | $1.71 | $6.08 | $0.00 |
| 2019 | $7.59 | $138.18 | $1.98 | $8.44 | $2.58 |
| 2020 | $17.98 | $63.27 | $3.20 | $13.41 | $15.56 |
| 2021 | $16.81 | $56.04 | $7.11 | $0.23 | $32.94 |
| 2022 | $8.43 | $130.63 | $0.70 | $7.29 | $0.00 |
| 2023 | $17.85 | $221.96 | $2.51 | $12.03 | $10.66 |
| 2024 | $14.57 | $99.72 | $2.97 | $10.41 | $4.15 |
AI valuation
Our deep-learning model estimates Nature's Sunshine Products, Inc.'s (NATR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $99.72
- Current price
- $26.66
- AI upside
- +274.04%
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
$7.74
-70.97% upside
Graham-Dodd
$10.41
-60.95% upside
Graham Formula
$4.15
-84.43% 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 |
| NATR | Nature's Sunshine Product… | $26.66 | 484.28M | +274% | -71% | -61% | -84% | 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 |
| 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% | — | — | — | — | — |
| AFRI | Forafric Global PLC | $9.66 | 259.87M | +164% | -63% | — | -85% | -10.16 | -141.71 | 0.86 | -138.39 | -11.11 | -4.84 | 9.97% | -2.83% | -8.87% | -220.94% | -4.44% | -8.40% | -99.21 | -0.61 | 0.37 | 0.19 | -54.44 | 9149.00% | -1023.00% | -882.00% | 9.03% | 0.11 | 12.25% | 0.00% | 0.00% | 8.86% | -50.36 | 18.26 | 1.43 | 0.17 |
| ALCO | Alico, Inc. | $41.28 | 316.07M | +1,040% | -64% | — | — | -1.91 | 2.74 | 6.40 | -74.17 | — | 2.80 | -436.15% | -462.72% | -334.35% | -83.29% | -65.95% | -49.15% | 0.83 | -42.06 | 9.56 | 6.87 | -10.67 | -221978.00% | -552.00% | -13023.00% | 5.18% | 3.50 | 5.96% | 0.54% | -1.00% | 15.27% | -1.62 | 22.54 | 7.48 | -0.32 |
| BGS | B&G Foods, Inc. | $5.31 | 424.68M | +166% | -51% | — | — | -2.05 | 0.98 | 0.27 | -29.88 | -0.80 | -0.39 | 21.83% | -9.17% | -13.00% | -36.94% | -4.93% | -7.78% | 3.96 | -1.13 | 3.30 | 0.98 | -23.82 | 25730.00% | -630.00% | -5333.00% | 20.11% | 0.55 | 3.79% | 11.65% | -23.90% | 21.51% | -14.34 | 24.52 | 1.32 | 1.04 |
| BRCC | BRC Inc. | $0.63 | 72.17M | +6,413% | +37% | — | — | -19.89 | 11.55 | 0.39 | 17.41 | — | 11.87 | 41.17% | 0.98% | -0.75% | -57.85% | 3.61% | -3.30% | 7.34 | 0.34 | 1.27 | 0.54 | 6.46 | -8463.00% | -104.00% | -10506.00% | 1.74% | 0.15 | 2.48% | 0.00% | 0.00% | 4.54% | 62.90 | 91.62 | 0.62 | 1.64 |
| 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 |
| FTLF | FitLife Brands, Inc. | $15.13 | 142.09M | +349% | +4,631% | -51% | +91% | 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 |
| LMNR | Limoneira Company | $14.09 | 255.3M | +743% | -62% | -99% | -51% | -14.72 | 1.40 | 1.51 | -32.38 | — | 1.44 | -0.33% | -15.05% | -10.01% | -9.00% | -7.85% | -5.30% | 0.43 | -15.48 | 1.35 | 0.73 | -7.53 | -33250.00% | -1660.00% | -32759.00% | -7.98% | -0.19 | -8.05% | 2.46% | -36.20% | 3.27% | -13.05 | -16.33 | 1.96 | 1.42 |
| 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 |
| TWG | Top Wealth Group Holding … | $3.80 | 2.84M | +179,001% | +526% | +490% | +8,385% | -24.21 | 0.34 | 1.32 | -14.04 | — | 0.34 | 52.80% | -10.85% | -42.54% | -2.20% | -4.23% | -1.91% | 0.01 | — | 3.25 | 1.38 | 0.09 | -14012.00% | -7198.00% | -20312.00% | 1.82% | 0.10 | 0.93% | 0.00% | 0.00% | 11.59% | -12.35 | 55.94 | 1.34 | 3.70 |
About Nature's Sunshine Products, Inc.
Nature's Sunshine Products, Inc., a natural health and wellness company, primarily manufactures and sells nutritional and personal care products in Asia, Europe, North America, Latin America, and internationally. It offers general health products related to blood sugar support, bone health, cellular health, cognitive function, joint health, mood, sexual health, sleep, sports and energy, and vision. The company also provides immunity, cardiovascular, and digestive products; and personal care products, such as oils and lotions, aloe vera gels, herbal shampoos, herbal skin treatment, toothpaste, and skin cleansers, as well as weight management products. It offers its products under the Nature's Sunshine and Synergy WorldWide brands through a sales force of independent consultants. The company was founded in 1972 and is headquartered in Lehi, Utah.
- CEO
- Kenneth G. Romanzi
- Employees
- 819
- Beta
- 0.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.74 ÷ $26.66) − 1 = -70.97% (DCF, example).