Header cover image

Expanding Distributor Base And New Products Will Drive Future Success

WA
Consensus Narrative from 5 Analysts

Published

September 24 2024

Updated

December 12 2024

Narratives are currently in beta

Key Takeaways

  • Positive distributor recruitment trends and enhanced training programs are expected to drive sales growth and support earnings.
  • New product lines and sustainability initiatives potentially expand the customer base and improve brand loyalty, impacting future revenue and net margins.
  • Challenges in sales growth, distributor issues in China, FX headwinds, and competitive pressures could impact Herbalife's revenue, profit margins, and overall earnings.

Catalysts

About Herbalife
    Provides health and wellness products in North America, Mexico, South and Central America, Europe, the Middle East, Africa, China, and the Asia Pacific.
What are the underlying business or industry changes driving this perspective?
  • Herbalife is seeing positive trends in distributor recruitment, with a 14% increase in new distributors year-over-year, which could drive future sales growth through expanded sales force. This is likely to impact future revenue.
  • The company is investing heavily in training and support programs, such as the Diamond Development Mastermind program, which aims to enhance distributor productivity, ultimately supporting sales volume and earnings growth.
  • The launch of new product lines that meet market-specific needs and strict regulatory standards, such as in EMEA, is designed to expand the customer base and cater to diverse consumer preferences, potentially impacting future revenue growth.
  • Herbalife's sustainability initiatives, like transitioning to eco-friendly packaging, aim to strengthen brand loyalty and align with growing consumer demand for sustainable practices, potentially improving customer retention and sales, thus impacting net margins.
  • The company is focusing on debt reduction with a strategy to repay $1 billion of debt over the next several years, which could lead to lower interest expenses and improved net margins, impacting future earnings positively.

Herbalife Earnings and Revenue Growth

Herbalife Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Herbalife's revenue will grow by 1.7% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 1.7% today to 5.9% in 3 years time.
  • Analysts expect earnings to reach $312.7 million (and earnings per share of $3.08) by about December 2027, up from $86.6 million today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 4.3x on those 2027 earnings, down from 8.9x today. This future PE is lower than the current PE for the US Personal Products industry at 30.5x.
  • Analysts expect the number of shares outstanding to grow by 0.29% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 10.86%, as per the Simply Wall St company report.

Herbalife Future Earnings Per Share Growth

Herbalife Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Herbalife's flat sales on a constant currency basis and a 3.2% decline in reported net sales suggest challenges in achieving sales growth, which could negatively impact revenue and earnings.
  • China's significant 16% decrease in year-over-year net sales and the challenges in distributor recruitment due to new customer-centric strategies could result in weaker performance in an important market, negatively impacting revenue.
  • Ongoing FX headwinds have already negatively impacted reported net sales by 290 basis points year-over-year, posing continued risks to revenue and profit margins.
  • While the company has seen a sequential improvement in distributor trends, the time and investment required to rebuild its distributor base after a decline may delay meaningful revenue growth and improvements in net margins.
  • The need for economic adaptation in global markets, influenced by macroeconomic conditions and competitive pressures, might challenge pricing strategies and operational efficiency, affecting net margins and overall earnings.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $9.7 for Herbalife based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $13.0, and the most bearish reporting a price target of just $7.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2027, revenues will be $5.3 billion, earnings will come to $312.7 million, and it would be trading on a PE ratio of 4.3x, assuming you use a discount rate of 10.9%.
  • Given the current share price of $7.66, the analyst's price target of $9.7 is 21.0% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Fair Value
US$9.7
26.6% undervalued intrinsic discount
WarrenAI's Fair Value
Future estimation in
PastFuture01b2b3b4b5b2013201620192022202420252027Revenue US$5.3bEarnings US$312.7m
% p.a.
Decrease
Increase
Current revenue growth rate
1.73%
Personal Products revenue growth rate
0.17%