What is NU Skin Enterprises, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on NU Skin Enterprises, Inc.'s reported free cash flow gives $8.54 per share. The share price was $4.03 on November 10, 2026, 53% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -10.0% | 10.0% | $5.14 | +27% |
| Base | -5.0% | 9.0% | $8.54 | +112% |
| Bull | 0.0% | 8.0% | $14.88 | +269% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $10.80 | $11.46 | $12.28 | $13.30 | $14.60 |
| 8.0% | $9.13 | $9.56 | $10.07 | $10.68 | $11.43 |
| 9.0% | $7.90 | $8.20 | $8.54 | $8.93 | $9.40 |
| 10.0% | $6.96 | $7.17 | $7.40 | $7.68 | $7.99 |
| 11.0% | $6.21 | $6.36 | $6.53 | $6.73 | $6.95 |
Where the presets come from
Base: years 1 to 5 grow at NU Skin Enterprises, Inc.'s revenue growth rate over the last 5 fiscal years (-10.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions