Herbalife Ltd
XMUN:HOO
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (9.4), the stock would be worth €11.63 (14% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11 | €13.56 |
0%
|
| 3-Year Average | 9.4 | €11.63 |
-14%
|
| 5-Year Average | 11.5 | €14.23 |
+5%
|
| Industry Average | 4.6 | €5.7 |
-58%
|
| Country Average | 14.1 | €17.41 |
+28%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€6.7B
|
/ |
Jan 2026
$619.7m
|
= |
|
|
€6.7B
|
/ |
Dec 2026
$691.8m
|
= |
|
|
€6.7B
|
/ |
Dec 2027
$728.3m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| KY |
H
|
Herbalife Ltd
XMUN:HOO
|
4.4B EUR | 11 | 22.7 | |
| US |
|
Kenvue Inc
NYSE:KVUE
|
33.5B USD | 12.2 | 22.8 | |
| KR |
A
|
APR Co Ltd
KRX:278470
|
12.8T KRW | 41.4 | 54.7 | |
| BR |
|
Natura &Co Holding SA
OTC:NTCOY
|
7.7B USD | 19.2 | -4.4 | |
| CN |
M
|
Mao Geping Cosmetics Co Ltd
HKEX:1318
|
38.9B HKD | 20.8 | 32.3 | |
| CN |
|
Runben Biotechnology Co Ltd
SSE:603193
|
9.1B CNY | 27.1 | 29.7 | |
| KR |
d
|
d'Alba Global Co Ltd
KRX:483650
|
1.9T KRW | 28.6 | 120.6 | |
| IN |
H
|
Honasa Consumer Ltd
NSE:HONASA
|
87.4B INR | 44.2 | 56.1 | |
| ID |
|
Industri Jamu dan Farmasi Sido Muncul Tbk PT
IDX:SIDO
|
14.9T IDR | 9.4 | 12.1 | |
| CN |
D
|
Dencare Chongqing Oral Care Co Ltd
SZSE:001328
|
6B CNY | 28.3 | 33.5 | |
| IL |
O
|
Oddity Tech Ltd
NASDAQ:ODD
|
760.4m USD | 7.2 | 6.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 9.5 |
| Median | 14.1 |
| 70th Percentile | 27.9 |
| Max | 246.7 |
Other Multiples
Herbalife Ltd
Glance View
Herbalife Ltd. emerged from a modest beginning in 1980, founded by the entrepreneurial spirit of Mark Hughes, who envisioned a world where personal wellness was no longer an elusive goal. The company, with its headquarters in Los Angeles, found its niche in the health and nutrition sector by offering weight management products, dietary supplements, and personal care items. Herbalife built a distinctive distribution model by embracing the power of direct selling, enabling independent distributors to introduce their line of products to consumers worldwide. This model not only allowed the company to expand rapidly across more than 90 countries but also created a community of distributors who are deeply vested in the brand's success. The company’s strategy is centered around leveraging personal connections and localized support, which facilitates a more personalized approach to wellness. Financially, Herbalife thrives through a multi-layered revenue stream. The primary source of income is its vast network of distributors who purchase products at wholesale prices and sell them at retail values, pocketing the margin as profit. Herbalife compensates these distributors through a complex tiered compensation system involving commissions, bonuses, and royalties based on their sales volume and the sales performance of the distributor downline. This intricate structure not only incentivizes distributors to maximize sales but also fosters continued recruitment, expanding the customer base further. By integrating innovative product offerings and maintaining strict quality controls, Herbalife ensures that it stays competitive in a crowded market while building loyalty among its consumer base. Despite facing scrutiny and legal challenges over its business model, the company persists in its quest to position itself as a global leader in nutrition and personal care.