
Lifeway Foods Inc
NASDAQ:LWAY

Intrinsic Value
The intrinsic value of one
LWAY
stock under the Base Case scenario is
16.07
USD.
Compared to the current market price of 24.53 USD,
Lifeway Foods Inc
is
Overvalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lifeway Foods Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Lifeway Foods Inc
Balance Sheet Decomposition
Lifeway Foods Inc
Current Assets | 43.6m |
Cash & Short-Term Investments | 16.7m |
Receivables | 16.1m |
Other Current Assets | 10.8m |
Non-Current Assets | 46.9m |
PP&E | 27m |
Intangibles | 18.1m |
Other Non-Current Assets | 1.9m |
Free Cash Flow Analysis
Lifeway Foods Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Lifeway Foods Inc
Revenue
|
186.8m
USD
|
Cost of Revenue
|
-138.2m
USD
|
Gross Profit
|
48.6m
USD
|
Operating Expenses
|
-34.7m
USD
|
Operating Income
|
13.9m
USD
|
Other Expenses
|
-4.8m
USD
|
Net Income
|
9m
USD
|
LWAY Profitability Score
Profitability Due Diligence
Lifeway Foods Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Lifeway Foods Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
LWAY Solvency Score
Solvency Due Diligence
Lifeway Foods Inc's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
Lifeway Foods Inc's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LWAY Price Targets Summary
Lifeway Foods Inc
According to Wall Street analysts, the average 1-year price target for
LWAY
is 28.56 USD
with a low forecast of 28.28 USD and a high forecast of 29.4 USD.
Dividends
Current shareholder yield for LWAY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
LWAY
stock under the Base Case scenario is
16.07
USD.
Compared to the current market price of 24.53 USD,
Lifeway Foods Inc
is
Overvalued by 34%.