Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: LifeVantage Corporation

LifeVantage Corporation (LFVN)

Industry: Packaged Foods Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $10.02 — $23.17
Selected (Average) $17.09
Upside to Live 169.51%
Full Range Fair Value
Range (Low - High) $16.93 — $23.40
Selected (Average) $19.88
Upside to Live 213.49%
Live Price $6.34

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
T4B.SI 321 Sino Grandness Foo 257 8.79 8.79 2.46 2.46 4.41 4.10
5306.KL 322 Farm Fresh Berhad 256 34.44 34.44 21.34 21.34 25.29 30.43
MALEE.BK 323 Malee Group Public 250 15.75 15.75 7.16 5.48 17.60 12.53
CFRESH.BK 324 Seafresh Industry 248 - - 5.99 3.99 6.42 10.81
0834.HK 325 China Kangda Food 247 - - 4.34 4.62 47.33 12.67
1262.HK 326 Labixiaoxin Snacks 246 - - - - 19.48 -
6001.SR 327 Halwani Bros. Co. 245 31.61 35.86 14.93 16.36 18.19 19.09
LFVN 328 LifeVantage Corpor 240 10.54 10.68 7.00 7.36 7.32 9.00
2932.T 329 STI Foods Holdings 239 10.78 10.78 5.59 5.59 7.69 8.59
603536.SS 330 Shandong Huifa Foo 239 - - 164.73 248.82 - -
2204.T 331 Nakamuraya Co., Lt 238 22.97 22.97 6.44 4.96 - 17.14
002695.SZ 332 Jiangxi Huangshang 236 111.13 145.56 52.65 65.64 53.11 102.73
001222.SZ 333 Wenzhou Yuanfei pe 235 24.93 24.93 17.94 17.94 14.69 18.19
027740.KS 334 Maniker.Co.,Ltd 235 - - 9.58 9.58 17.78 -
603231.SS 335 Solbar Ningbo Prot 233 20.39 20.39 16.42 16.42 15.01 16.31
002732.SZ 336 Guangdong Yantang 228 34.69 37.43 19.05 21.16 32.42 28.29

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple22.9722.978.377.5817.6014.49
Full Range Median Multiple23.9523.9512.2512.9717.7816.72
Industry Multiple31.5535.6924.9031.7421.4923.41
Market Implied Multiple6.876.964.524.764.735.81
Company (LFVN) Multiple10.5410.687.007.367.329.00
(*) Net Income / EBITDA / Revenue111117161613
Winsorized Enterprise ValueN/AN/A142122285191
Full Range Median Enterprise ValueN/AN/A208209288221
(-) Net Debt-2-2-2-2-2-2
Winsorized Equity Value263260144124287193
Full Range Median Equity Value274271210211290223
(/) Shares Outstanding121212121212
Winsorized Fair Value$21.21$20.93$11.61$10.02$23.17$15.58
Full Range Median Fair Value$22.12$21.83$16.93$17.02$23.40$17.96
Current Price$6.34$6.34$6.34$6.34$6.34$6.34
Upside / Downside234.57%230.14%83.08%58.05%265.50%145.73%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$14.85$14.65$8.13$7.01$16.22$10.91
Buy / Don't BuyBUYBUYBUYBUYBUYBUY