Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Household
/
Herbalife
HLF
Herbalife
Intensified Regulatory Pressures And Consumer Shifts Will Damage Multi-Level Marketing Viability
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
22 Jun 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$7.00
35.1% overvalued
intrinsic discount
23 Jul
US$9.46
Loading
1Y
-0.8%
7D
0.2%
Author's Valuation
US$7.0
35.1% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$7.0
35.1% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
6b
2014
2017
2020
2023
2025
2026
2028
Revenue US$5.7b
Earnings US$201.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.78%
Personal Products revenue growth rate
0.18%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.32%
Calculation
US$201.38m
Earnings '28
x
5.07x
PE Ratio '28
=
US$1.02b
Market Cap '28
US$1.02b
Market Cap '28
/
105.31m
No. shares '28
=
US$9.70
Share Price '28
US$9.70
Share Price '28
Discounted to 2025 @ 11.60% p.a.
=
US$6.98
Fair Value '25
