HERBALIFE LTD. (HLF)
Wholesale-Drugs, Proprietaries & Druggists' Sundries
Latest Price
$11.93
TTM P/E
7.70
Normalized P/E
5.34
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →Norm. op. income: $545M (median of 7yr)
Tax rate: 26%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$23.13
+94% upside
Base FCF: $223M (median of recent 5yr)
Growth: -1%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$8.20
31% downside
EPS: $2.20
Target P/E: 5×
Formula: EPS × P/E
P/E Fair Value
$11.00
8% downside