Company Valuation: Nature's Sunshine Products, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 365.6 159.5 329.8 270.9 377.6 366.8 -
Change - -56.38% 106.82% -17.88% 39.4% -2.84% -
Enterprise Value (EV) 282.1 100.6 247.4 186.2 377.6 366.8 366.8
Change - -64.34% 145.94% -24.77% 102.82% -2.84% 0%
P/E 13x -416x 22.5x 36.7x 20.4x 17.3x 15.4x
PBR - - - - - - -
PEG - 4x -0x -0.8x 0x 1.3x 1.2x
Capitalization / Revenue 0.82x 0.38x 0.74x 0.6x 0.79x 0.72x 0.69x
EV / Revenue 0x 0x 0x 0x 0x 0.72x 0.69x
EV / EBITDA 0x 0x 0x 0x 0x 6.84x 6.32x
EV / EBIT 0x 0x 0x 0x 0x 11.1x 9.88x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.42 -0.02 0.77 0.4 1.06 1.205 1.355
Distribution rate - - - - - - -
Net sales 1 444.1 421.9 445.3 454.4 480.1 507.7 532.2
EBITDA 1 49.42 32.03 40.42 40.54 49.35 53.62 58.01
EBIT 1 34.53 18.1 23.71 21.54 29.73 33.15 37.14
Net income 1 - -0.39 15.08 7.696 19.52 21.58 24.31
Net Debt -83.46 -58.86 -82.37 -84.7 - - -
Reference price 2 18.50 8.32 17.29 14.66 21.58 20.86 20.86
Nbr of stocks (in thousands) 19,761 19,167 19,075 18,476 17,496 17,585 -
Announcement Date 3/8/22 3/15/23 3/12/24 3/11/25 3/10/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.31x - - - 367M
9.53x3.09x6.31x4.51% 13.56B
56.98x12.87x134.4x0.75% 8.52B
22.1x2.41x13.53x3.77% 2.62B
9.34x1.09x8.02x-.--% 1.47B
5.41x - - -.--% 1.25B
16.13x - - - 1.25B
-6.49x0.91x5.53x-.--% 977M
Average 16.29x 4.07x 33.56x 1.5% 3.75B
Weighted average by Cap. 23.77x 5.91x 47.28x 2.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NATR Stock
  4. Valuation Nature's Sunshine Products, Inc.