FITLIFE BRANDS, INC. (FTLF)

Medicinal Chemicals & Botanical Products

Latest Price

$9.15

TTM P/E

14.76

Normalized P/E

19.72

Div Yield

Book Value

5.04

P/B Ratio

1.81

Valuation metrics

EPS: $0.63

Book value / share: $4.65

Formula: √(22.5 × EPS × BVPS)

Graham Number

$8.12

11% downside

Norm. op. income: $6M (median of 7yr)

Tax rate: 24%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$4.35

52% downside

Base FCF: $7M (median of recent 3yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$12.71

+39% upside

EPS: $0.63

Target P/E: 20×

Formula: EPS × P/E

P/E Fair Value

$12.60

+38% upside

6.6% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
VANGUARD CAPITAL MANAGEMENT LLC	154.3K	$1.0M	1.64%	-352	2026-06-30
HORIZON KINETICS ASSET MANAGEMENT LLC	145.0K	$1.0M	1.54%	-9.5K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	49.0K	--	0.52%	-38.6K	2026-06-30
Mink Brook Asset Management LLC	46.6K	--	0.50%	+18.0K	2026-06-30
BlackRock, Inc.	35.3K	--	0.38%	-122.1K	2026-06-30
VANGUARD FIDUCIARY TRUST CO	26.2K	--	0.28%	+1.3K	2026-06-30
MILLENNIUM MANAGEMENT LLC	23.5K	--	0.25%	--	2026-06-30
Mariner, LLC	22.0K	--	0.23%	--	2026-06-30
BARD ASSOCIATES INC	21.2K	--	0.23%	+1.2K	2026-06-30
STATE STREET CORP	16.3K	--	0.17%	-24.0K	2026-06-30