Company Valuation: LifeVantage Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 55.66 81.54 164.7 78.72 73.41 - -
Change - 46.5% 101.94% -52.19% -6.75% - -
Enterprise Value (EV) 1 55.66 64.65 144.5 63.8 60.73 58.53 73.41
Change - 16.16% 123.43% -55.83% -4.82% -3.62% 25.42%
P/E 21.8x - 17.4x 15.6x 30.1x 18.6x 23.4x
PBR - - - - - - -
PEG - - - -0.3x -0.6x 0.3x -1.1x
Capitalization / Revenue - 0.41x 0.72x 0.43x 0.44x 0.44x 0.43x
EV / Revenue - 0.32x 0.63x 0.35x 0.37x 0.35x 0.43x
EV / EBITDA - 3.81x 6.53x 4.65x 5.84x 4.7x -
EV / EBIT - 6.4x 10.9x 7.41x 10.6x 8.29x -
EV / FCF - 6.5x 13.7x 9.57x -256x 13.9x -
FCF Yield - 15.4% 7.27% 10.5% -0.39% 7.17% -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.2 - 0.75 0.4 0.195 0.315 0.25
Distribution rate - - - - - - -
Net sales 1 - 200.2 228.5 182.6 165.5 167.7 169
EBITDA 1 - 16.96 22.11 13.73 10.4 12.45 -
EBIT 1 - 10.1 13.25 8.613 5.738 7.059 -
Net income 1 2.54 - 9.805 5.072 2.488 3.996 3.1
Net Debt 1 - -16.89 -20.2 -14.92 -12.68 -14.88 -
Reference price 2 4.350 6.420 13.080 6.240 5.860 5.860 5.860
Nbr of stocks (in thousands) 12,795 12,701 12,588 12,616 12,527 - -
Announcement Date 8/28/23 8/28/24 9/4/25 8/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
30.05x0.37x5.84x - 73.41M
37.06x13.1x27.8x0.54% 1,135B
38.61x6.49x18.27x2.02% 635B
36.46x8.38x17.29x2.41% 505B
20.87x5.11x12.73x2.56% 378B
105.89x5.92x25.41x2.34% 358B
21.76x5.68x13.94x2.81% 295B
22.43x4.53x12.94x1.95% 266B
27.87x7.16x12.81x2.3% 237B
-45.48x6.98x27.06x2.11% 193B
Average 29.55x 6.37x 17.41x 2.12% 400.37B
Weighted average by Cap. 35.23x 8.29x 20.39x 1.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LifeVantage Corporation

Historical PBR trend

Valuation ratios - PBR - LifeVantage Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LifeVantage Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LifeVantage Corporation

  1. Stock Market
  2. Stocks
  3. LFVN Stock
  4. Valuation LifeVantage Corporation