LifeVantage Corporation (LFVN) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+11.1%

$6.52

vs $5.87 price

Levered DCF

$8.37

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

2.83

Grey zone

Rating

A-

Overall 4 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	15.6×	16.35×	26.21×	21.75×	18.13×	7.99×	16.49×	25.21×
P/B	2.33×	4.63×	3.01×	1.58×	1.78×	2.81×	5.73×	6.9×
P/S	0.43×	0.7×	0.39×	0.26×	0.27×	0.47×	0.82×	0.83×
EV / EBITDA	8.28×	9.85×	9.47×	6.08×	6.48×	4.8×	8.54×	14.89×
Gross margin	77.6%	80.4%	79.3%	79.7%	81.5%	82.7%	83.7%	83.2%
Operating margin	3.3%	5.3%	2.2%	2.0%	3.7%	8.0%	6.6%	4.2%
Net margin	2.8%	4.3%	1.5%	1.2%	1.5%	5.9%	5.0%	3.3%
Current ratio	1.89×	1.87×	1.69×	2.26×	1.83×	1.91×	1.75×	1.65×
Debt / equity	0.29×	0.34×	0.52×	0.38×	0.5×	0.49×	0.04×	0.05×
Interest coverage	0×	0×	0×	0×	757.5×	1,036.18×	128.88×	29.38×
Dividend yield	3.0%	1.3%	8.9%	2.9%	0.7%	0.4%	0.0%	0.0%
Payout ratio	46.2%	21.1%	236.3%	62.4%	12.1%	2.9%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	15.1%	28.3%	11.3%	7.3%	9.9%	35.0%	34.7%	27.3%
Return on invested capital	11.6%	21.0%	7.3%	5.6%	10.6%	23.7%	34.8%	25.0%
Return on assets	8.2%	13.6%	4.9%	3.8%	4.4%	16.4%	19.6%	13.4%
Free cash flow yield	8.5%	6.6%	12.7%	6.9%	11.5%	6.2%	8.2%	8.1%
Earnings yield	6.5%	6.1%	3.7%	4.7%	5.6%	12.5%	6.1%	4.0%
Enterprise value	$73.2M	$151.7M	$75.1M	$46.1M	$51.6M	$98.4M	$169.7M	$170.4M
Net debt / EBITDA	-0.57×	-0.55×	-0.41×	-1.12×	-0.56×	-0.24×	-1.05×	-1.52×
Cash conversion cycle (days)	104	133	83	103	91	88	93	88