LifeVantage Corporation

LifeVantage Corporation

LFVNยทNASDAQ

$8.32

-0.18%
Consumer DefensivePackaged Foods

LifeVantage Corporation engages in the identification, research, development, formulation, sale, and distribution of nutrigenomic activators, dietary supplements, nootropics, pre- and pro-biotics, weight management, skin and hair care products, bath and body, and targeted relief products. The company offers Protandim, a line of scientifically validated dietary supplements; LifeVantage Omega+, a dietary supplement that combines DHA and EPA Omega-3 fatty acids, Omega-7 fatty acids, and vitamin D3; LifeVantage ProBio, a dietary supplement to support digestive system health; a line of weight management products under the PhysIQ brand; Petandim for Dogs, a supplement to combat oxidative stress in dogs; and Axio, a line of energy drink mixes. It also provides anti-aging skin care products, including facial cleansers, perfecting lotions, eye serums, anti-aging creams, hand creams, beauty serum, as well as hair care products, such as invigorating shampoos, nourishing conditioners, and scalp serums under the LifeVantage TrueScience brand name. In addition, the company offers bath and body, and targeted relief products, such as body lotion, body wash, body butter, deodorant, soothing balm, and body rub under the TrueScience brand name. It sells its products through its website, as well as through a network of independent distributors in the United States, Mexico, Japan, Australia, Hong Kong, Canada, Thailand, the United Kingdom, the Netherlands, Germany, Taiwan, Austria, Spain, Ireland, Belgium, New Zealand, Singapore, and China. LifeVantage Corporation is headquartered in Lehi, Utah.

At a Glance

Live Snapshot
Market Cap$104.96M
EPS0.8000
P/E Ratio10.40
Earnings Date08/25/2026
LifeVantage Corporation

LifeVantage Corporation Fair Value Envelope

LFVN ยท NASDAQ

Our analysis suggests that LFVN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.32, this represents a potential HIDDEN relative to our calculated worth for LifeVantage Corporation.

Intrinsic Value
Current Price: $8.32

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$259.9M
+ Cash & Equivalents$20.2M
Firm Value$280.1M
- Debt$11.7M
Equity Value$268.4M
/ Shares Outstanding12,689,070B
DCF Value$21
UNDERVALUED BY 154%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$12.5M
$13.2M
$14.0M
$14.8M
$15.6M
$16.4M
$17.4M
$18.3M
$19.4M
$20.4M
Maintenance CapEx
-$289.5K
-$305.6K
-$322.7K
-$340.7K
-$359.7K
-$379.7K
-$400.9K
-$423.3K
-$446.9K
-$471.8K
Owner Earnings
$12.3M
$12.9M
$13.7M
$14.4M
$15.2M
$16.1M
$17.0M
$17.9M
$18.9M
$20.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$11.3M
$11.1M
$10.8M
$10.6M
$10.4M
$10.1M
$9.9M
$9.7M
$9.5M
$9.2M
Terminal Value represents 60.5% of Enterprise Value