image
Consumer Defensive - Packaged Foods - NYSE - US
$ 6.655
-5.77 %
$ 678 M
Market Cap
2.49
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one HLF stock under the worst case scenario is HIDDEN Compared to the current market price of 6.66 USD, Herbalife Nutrition Ltd. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one HLF stock under the base case scenario is HIDDEN Compared to the current market price of 6.66 USD, Herbalife Nutrition Ltd. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one HLF stock under the best case scenario is HIDDEN Compared to the current market price of 6.66 USD, Herbalife Nutrition Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart HLF

image
$9.0$9.0$8.5$8.5$8.0$8.0$7.5$7.5$7.0$7.0$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
4.99 B REVENUE
-1.37%
386 M OPERATING INCOME
8.28%
254 M NET INCOME
78.83%
285 M OPERATING CASH FLOW
-20.17%
-84.6 M INVESTING CASH FLOW
37.24%
-335 M FINANCING CASH FLOW
-126.10%
1.22 B REVENUE
1.18%
123 M OPERATING INCOME
15.31%
50.4 M NET INCOME
-71.67%
200 K OPERATING CASH FLOW
-99.71%
-18.8 M INVESTING CASH FLOW
26.56%
-72.2 M FINANCING CASH FLOW
-702.22%
Balance Sheet Herbalife Nutrition Ltd.
image
Current Assets 1.14 B
Cash & Short-Term Investments 415 M
Receivables 68.9 M
Other Current Assets 660 M
Non-Current Assets 1.58 B
Long-Term Investments 0
PP&E 646 M
Other Non-Current Assets 938 M
15.22 %24.17 %23.68 %34.40 %Total Assets$2.7b
Current Liabilities 1.23 B
Accounts Payable 70 M
Short-Term Debt 284 M
Other Current Liabilities 877 M
Non-Current Liabilities 2.3 B
Long-Term Debt 2.15 B
Other Non-Current Liabilities 153 M
8.03 %24.85 %60.81 %4.33 %Total Liabilities$3.5b
EFFICIENCY
Earnings Waterfall Herbalife Nutrition Ltd.
image
Revenue 4.99 B
Cost Of Revenue 1.1 B
Gross Profit 3.89 B
Operating Expenses 3.34 B
Operating Income 386 M
Other Expenses 132 M
Net Income 254 M
5b5b5b5b4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m005b(1b)4b(3b)386m(132m)254mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
77.88% GROSS MARGIN
77.88%
7.73% OPERATING MARGIN
7.73%
5.09% NET MARGIN
5.09%
-31.74% ROE
-31.74%
9.32% ROA
9.32%
32.52% ROIC
32.52%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Herbalife Nutrition Ltd.
image
600m600m500m500m400m400m300m300m200m200m100m100m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 254 M
Depreciation & Amortization 121 M
Capital Expenditures -122 M
Stock-Based Compensation 50 M
Change in Working Capital 32.5 M
Others 79.1 M
Free Cash Flow 163 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Herbalife Nutrition Ltd.
image
Wall Street analysts predict an average 1-year price target for HLF of $15.1 , with forecasts ranging from a low of $9.5 to a high of $36 .
HLF Lowest Price Target Wall Street Target
9.5 USD 42.75%
HLF Average Price Target Wall Street Target
15.1 USD 126.47%
HLF Highest Price Target Wall Street Target
36 USD 440.95%
Price
Max Price Target
Min Price Target
Average Price Target
404035353030252520201515101055Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 16
6. Ownership
Insider Ownership Herbalife Nutrition Ltd.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
94.9 K USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
219 K USD 1
6-9 MONTHS
53.8 K USD 1
9-12 MONTHS
7. News
New Strong Buy Stocks for May 5th WGS, NWG, HLF, CALM and ESEA have been added to the Zacks Rank #1 (Strong Buy) List on May 5, 2025. zacks.com - 2 weeks ago
Best Value Stocks to Buy for May 5th HLF, CALM and ESEA made it to the Zacks Rank #1 (Strong Buy) value stocks list on May 5, 2025. zacks.com - 2 weeks ago
Best Growth Stocks to Buy for May 2nd LTM, HLF and BGC made it to the Zacks Rank #1 (Strong Buy) growth stocks list on May 2, 2025. zacks.com - 2 weeks ago
Best Value Stocks to Buy for May 2nd HLF, LTM and BCS made it to the Zacks Rank #1 (Strong Buy) value stocks list on May 2, 2025. zacks.com - 2 weeks ago
Herbalife Ltd. (HLF) Q1 2025 Earnings Call Transcript Herbalife Ltd. (HLF) Q1 2025 Earnings Call Transcript seekingalpha.com - 2 weeks ago
Herbalife Reports Q1 Net Sales at Midpoint of Guidance Range, Net Sales Growth Excluding FX Headwinds1; Q1 Adjusted EBITDA2 Exceeds Guidance; Updates Full-Year Guidance LOS ANGELES--(BUSINESS WIRE)--Herbalife Ltd. (NYSE: HLF) today reported financial results for the first quarter ended March 31, 2025: “Our first quarter results were strong, and we raised our full-year 2025 Adjusted EBITDA2 expectations. Our recent acquisitions strengthen our position and support our commitment to transformative growth,” Stephan Gratziani, President and incoming CEO (effective May 1 '25). Highlights First Quarter 2025 Net sales of $1.2 billion at midpoint of guidance range Down. businesswire.com - 2 weeks ago
Herbalife Welcomes Lynda Cloud to its Board of Directors LOS ANGELES--(BUSINESS WIRE)--Herbalife Ltd. (NYSE: HLF), a premier health and wellness company, community and platform, today announced the election of Lynda Cloud to its Board of Directors, effective April 23, 2025. This appointment reflects Herbalife's continued commitment to innovation, digital transformation, and personalized wellness. Lynda Cloud's decades of leadership across education, technology, and health sectors make her uniquely equipped to support Herbalife's next chapter. Her dee. businesswire.com - 3 weeks ago
Is Herbalife Ltd (HLF) Stock Outpacing Its Retail-Wholesale Peers This Year? Here is how Herbalife Ltd (HLF) and Portillo's Inc. (PTLO) have performed compared to their sector so far this year. zacks.com - 3 weeks ago
Herbalife stock forms rare triangle pattern pointing to a drop to $5 Herbalife stock price has imploded in the past few years, erasing billions of dollars in value. HLF plunged from a high of $61.65 in February 2019 to $6.25 today, its lowest level since 2009. invezz.com - 1 month ago
Herbalife Renews Its Support for the LA Galaxy Special Olympics Unified Team for the 2025 Season LOS ANGELES--(BUSINESS WIRE)--Herbalife, a premier health and wellness company, community and platform, today announced that it has renewed its support of the LA Galaxy Special Olympics Unified Team for the 2025 season. This partnership will offer Special Olympics athletes—ages 16 to 25—access to the same high-quality resources as the professional team including world-class nutrition education, elite training, and exclusive experiences, such as access to professional team gear, travel, scrimmag. businesswire.com - 1 month ago
Are Retail-Wholesale Stocks Lagging Herbalife Ltd (HLF) This Year? Here is how Herbalife Ltd (HLF) and Alibaba (BABA) have performed compared to their sector so far this year. zacks.com - 1 month ago
Herbalife to Announce First Quarter 2025 Results on April 30 LOS ANGELES--(BUSINESS WIRE)--Herbalife Ltd. (NYSE: HLF), a premier health and wellness company, community and platform, will release its first quarter 2025 financial results after the close of trading on the NYSE on Wednesday, April 30, 2025. On the same day, at 5:30 p.m. ET (2:30 p.m. PT), Herbalife's senior management team will host an audio webcast and conference call to discuss its recent financial results. The audio webcast will be available at the following link: https://edge.media-serve. businesswire.com - 1 month ago
8. Profile Summary

Herbalife Nutrition Ltd. HLF

image
COUNTRY US
INDUSTRY Packaged Foods
MARKET CAP $ 678 M
Dividend Yield 0.00%
Description Herbalife Nutrition Ltd. offers nutrition solutions in North America, Mexico, South and Central America, Europe, the Middle East, Africa, China, and rest of Asia Pacific. The company provides products in the areas of weight management; targeted nutrition; energy, sports, and fitness; and outer nutrition. It offers weight management products, including meal replacement products, protein shakes, drink mixes, weight loss enhancers, and healthy snacks; targeted nutrition products, which comprise functional beverages, and dietary and nutritional supplements that contain herbs, vitamins, minerals, and other natural ingredients; outer nutrition products, such as facial skin, body, and hair care products; and energy, sports, and fitness products, including N-R-G tea and energy drink products. The company also provides literature, promotional, and other materials that comprise start-up kits, sales tools, and educational materials. It offers its products through independent service providers and sales representatives, as well as through company-operated retail platforms. The company was formerly known as Herbalife Ltd. and changed its name to Herbalife Nutrition Ltd. in April 2018. Herbalife Nutrition Ltd. was founded in 1980 and is headquartered in Los Angeles, California.
Contact PO Box 80210, Los Angeles, CA, 90080-0210 https://www.herbalife.com
IPO Date Dec. 16, 2004
Employees 8600
Officers Mr. Frank Lamberti Chief Commercial Officer Mr. John G. DeSimone Chief Financial Officer Mr. Michael O. Johnson Chairman & Chief Executive Officer Mr. Troy Hicks Chief Operating Officer Ms. Erin Banyas Head of Investor Relations Mr. Andrew J. Dunbar J.D. Senior Vice President & Chief Compliance Officer Ms. Susan B. Peterson Founder Mr. Henry C. Wang Chief Legal Officer & Corporate Secretary Mr. Jehangir D. Irani Senior Vice President & Principal Accounting Officer Mr. Stephan Paulo Gratziani President