Fitlife Brands, Inc. (FTLF)

Medicinal Chemicals & Botanical Products

Latest Price

$7.91

TTM P/E

12.76

Normalized P/E

27.03

TTM Div Yield

Fwd Div Yield

Book Value

5.04

P/B Ratio

1.57

Valuation metrics

EPS: $0.63

Book value / share: $4.65

Formula: √(22.5 × EPS × BVPS)

Graham Number

$8.12

+3% upside

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

45% 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

+61% upside

EPS: $0.63

Target P/E: 27×

Formula: EPS × P/E

P/E Fair Value

$17.01

+115% 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