Discounted Cash Flow
NU Skin Enterprises, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.2b | $143.1m | $225.0m | 6.5% | $2.58 |
| 2017 | $2.3b (3.2%) | $129.4m (-9.5%) | $242.4m (7.7%) | 5.7% (-12.4%) | $2.45 (-5.0%) |
| 2018 | $2.7b (17.5%) | $121.9m (-5.8%) | $132.4m (-45.4%) | 4.5% (-19.9%) | $2.21 (-9.8%) |
| 2019 | $2.4b (-9.7%) | $173.6m (42.4%) | $111.9m (-15.5%) | 7.2% (57.6%) | $3.13 (41.6%) |
| 2020 | $2.6b (6.7%) | $191.4m (10.3%) | $315.3m (181.9%) | 7.4% (3.4%) | $3.66 (16.9%) |
| 2021 | $2.7b (4.4%) | $147.3m (-23.0%) | $73.0m (-76.9%) | 5.5% (-26.3%) | $2.93 (-19.9%) |
| 2022 | $2.2b (-17.4%) | $104.8m (-28.9%) | $49.0m (-32.8%) | 4.7% (-13.8%) | $2.10 (-28.3%) |
| 2023 | $2.0b (-11.5%) | $8.6m (-91.8%) | $60.1m (22.7%) | 0.4% (-90.7%) | $0.17 (-91.9%) |
| 2024 | $1.7b (-12.0%) | $-146.6m (-1805.6%) | $70.2m (16.6%) | -8.5% (-2039.0%) | $-2.95 (-1835.3%) |
| 2025 | $1.5b (-14.3%) | $160.2m (209.3%) | $46.0m (-34.4%) | 10.8% (227.5%) | $3.25 (210.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.