Herbalife Ltd
XMUN:HOO
Intrinsic Value
The intrinsic value of one HOO stock under the Base Case scenario is 15.988 EUR. Compared to the current market price of 7.704 EUR, Herbalife Ltd is Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Herbalife Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Herbalife Ltd
Balance Sheet Decomposition
Herbalife Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 415.3m |
Receivables | 68.9m |
Other Current Assets | 659.5m |
Non-Current Assets | 1.6B |
PP&E | 645.9m |
Intangibles | 400m |
Other Non-Current Assets | 538.5m |
Free Cash Flow Analysis
Herbalife Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Herbalife Ltd
Revenue
|
5B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
3.9B
USD
|
Operating Expenses
|
-3.4B
USD
|
Operating Income
|
473.5m
USD
|
Other Expenses
|
-219.2m
USD
|
Net Income
|
254.3m
USD
|
HOO Profitability Score
Profitability Due Diligence
Herbalife Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Herbalife Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
HOO Solvency Score
Solvency Due Diligence
Herbalife Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
Herbalife Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HOO Price Targets Summary
Herbalife Ltd
Dividends
Current shareholder yield for HOO 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 HOO stock under the Base Case scenario is 15.988 EUR.
Compared to the current market price of 7.704 EUR, Herbalife Ltd is Undervalued by 52%.