LifeVantage Corp
NASDAQ:LFVN

Watchlist Manager
LifeVantage Corp Logo
LifeVantage Corp
NASDAQ:LFVN
Watchlist
Price: 12.26 USD -3.24% Market Closed
Market Cap: 153.9m USD

Relative Value

The Relative Value of one LFVN stock under the Base Case scenario is 16.96 USD. Compared to the current market price of 12.26 USD, LifeVantage Corp is Undervalued by 28%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LFVN Relative Value
Base Case
16.96 USD
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
49
Median 3Y
0.4
Median 5Y
0.4
Industry
1
Forward
0.6
vs History
36
vs Industry
20
Median 3Y
25.6
Median 5Y
14.7
Industry
16.4
Forward
15.5
vs History
20
vs Industry
30
Median 3Y
7.2
Median 5Y
6.8
Industry
11.5
vs History
31
vs Industry
30
Median 3Y
10.1
Median 5Y
8.8
Industry
17.6
vs History
15
vs Industry
6
Median 3Y
2.5
Median 5Y
2.8
Industry
1.5
vs History
15
vs Industry
55
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.5
vs History
15
vs Industry
78
Median 3Y
0.3
Median 5Y
0.4
Industry
3.7
vs History
22
vs Industry
27
Median 3Y
7.7
Median 5Y
6.2
Industry
9.6
Forward
5.9
vs History
44
vs Industry
25
Median 3Y
16.3
Median 5Y
11.9
Industry
12.5
Forward
9.7
vs History
14
vs Industry
34
Median 3Y
5
Median 5Y
5.4
Industry
11.9
vs History
25
vs Industry
32
Median 3Y
7.2
Median 5Y
6.6
Industry
15.1
vs History
22
vs Industry
12
Median 3Y
1.4
Median 5Y
1.6
Industry
1.2

Multiples Across Competitors

LFVN Competitors Multiples
LifeVantage Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
LifeVantage Corp
NASDAQ:LFVN
153.9m USD 0.7 21 9.4 12.2
FR
L'Oreal SA
PAR:OR
199.9B EUR 4.6 31.2 19.2 23.3
UK
Unilever PLC
LSE:ULVR
116.1B GBP 2.2 23.7 146.6 169.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.7 51.5 36.1 39.7
UK
HALEON PLC
LSE:HLN
34.2B GBP 3 23.7 14.1 15.9
DE
Beiersdorf AG
XETRA:BEI
26.8B EUR 2.7 29.3 12.4 15.1
US
Estee Lauder Companies Inc
NYSE:EL
21.4B USD 1.4 -30.5 11.3 17.6
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 26.1 11.2 18
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 9.2 -286.1 42.2 45.3
CN
Giant Biogene Holding Co Ltd
HKEX:2367
79.3B HKD 13.4 36.1 27.9 28.4
IN
Dabur India Ltd
NSE:DABUR
858.9B INR 6.8 47.8 35.8 43.7
P/E Multiple
Earnings Growth PEG
US
LifeVantage Corp
NASDAQ:LFVN
Average P/E: 32.3
21
81%
0.3
FR
L'Oreal SA
PAR:OR
31.2
9%
3.5
UK
Unilever PLC
LSE:ULVR
23.7
14%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.5
9%
5.7
UK
HALEON PLC
LSE:HLN
23.7
13%
1.8
DE
Beiersdorf AG
XETRA:BEI
29.3
12%
2.4
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -30.5
43%
N/A
JP
Kao Corp
TSE:4452
26.1
10%
2.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -286.1 N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
36.1
25%
1.4
IN
Dabur India Ltd
NSE:DABUR
47.8
9%
5.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
LifeVantage Corp
NASDAQ:LFVN
Average EV/EBITDA: 33.3
9.4
58%
0.2
FR
L'Oreal SA
PAR:OR
19.2
7%
2.7
UK
Unilever PLC
LSE:ULVR
146.6
5%
29.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.1
10%
3.6
UK
HALEON PLC
LSE:HLN
14.1
5%
2.8
DE
Beiersdorf AG
XETRA:BEI
12.4
3%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
11.3
4%
2.8
JP
Kao Corp
TSE:4452
11.2
7%
1.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.2
9%
4.7
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
27.9
22%
1.3
IN
Dabur India Ltd
NSE:DABUR
35.8
8%
4.5