Nu Skin Enterprises, Inc. NUS | NYSE
$5.01
$0.14 | 2.87%
TREND SIGNAL:
|2026-10-13
|2026-10-13
Company Overview:
Market Cap:
$243.87M
Trailing PE:
N/A
FWD PE *:
5.2x
Payout Ratio (TTM):
—
52-Week Range:
$4.45 - $11.67
* Forward PE is based on street estimates.
10 Year NUS Performance Metrics:
Total Return (with DRIP):
-89.5% (-20.16% CAGR)
Total Return (no DRIP):
-75.2% (-13.02% CAGR)
Share Price:
-92.2% (-22.56% CAGR)
Yield on Cost (with DRIP):
0.50%
Total Invested:
$10,000
Total Value (with DRIP):
$1,053
Total Return $ (with DRIP):
-$8,947
Dividend Increase:
-83.3% (-16.74% CAGR)
Dividend Yield (FWD):
4.79% ($0.24)
NUS 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
NUS Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
NUS Price CAGR:1Y: -52.10%2Y: -9.60%5Y: -34.23%10Y: -22.56%
NUS Dividend Charts
NUS Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: -30.87%10Y: -16.29%
NUS Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Dividend to FCF Ratio CAGR:1Y: 605.06%2Y: 190.51%5Y: -36.98%10Y: 13.89%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
NUS Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
NUS Revenue CAGR:1Y: -17.10%2Y: -14.62%5Y: -14.58%10Y: -6.10%
NUS EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Free Cash Flow CAGR:1Y: -86.06%2Y: -65.98%5Y: 9.01%10Y: -27.53%
NUS Free Cash Flow / Share CAGR:1Y: -85.82%2Y: -65.60%5Y: 9.69%10Y: -26.50%
NUS Operating Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Gross Profit CAGR:1Y: -17.84%2Y: -15.69%5Y: -16.32%10Y: -7.43%
NUS Shares Outstanding CAGR:1Y: -1.82%2Y: -1.10%5Y: -1.18%10Y: -1.47%
NUS Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Stock-Based Comp CAGR:1Y: -80.80%2Y: -44.65%5Y: -29.86%10Y: -14.15%
NUS Expenses CAGR:1Y: 31,222.22%2Y: -16.69%5Y: -20.25%10Y: -8.54%
NUS Revenue CAGR:1Y: -17.10%2Y: -14.62%5Y: -14.58%10Y: -6.10%
NUS Revenue CAGR:1Y: -17.10%2Y: -14.62%5Y: -14.58%10Y: -6.10%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
NUS Actual Revenue CAGR:1Y: -17.10%2Y: -14.62%5Y: -14.58%10Y: -6.10%
NUS Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Actual EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Ratios, Profit Margins & Return on Capital:
NUS Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Gross Profit Margin CAGR:1Y: -0.90%2Y: -1.27%5Y: -2.03%10Y: -1.42%
NUS Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Price To Sales Ratio CAGR:1Y: -21.65%2Y: -17.47%5Y: -27.61%10Y: -15.47%
NUS Return on Capital Employed CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Return on Invested Capital CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NUS Dividends Info:
Annual Dividend:
$0.24
Forward Yield:
4.79%
Ex-Dividend Date:
2026-08-28
Lifetime Dividends / Share:
$21.57
NUS Dividend History: Dates, Payments & Yield list
Below is a schedule of all NUS dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield
| Ex-Date | Payment Date | Amount | Yield | Forward Yield | Price on Ex-Date |
|---|---|---|---|---|---|
| 08/28/2026 | 08/31/2026 | $0.060 | 4.95% | 5.12% | $4.69 |
| 05/29/2026 | 06/01/2026 | $0.060 | 4.15% | 4.26% | $5.63 |
| 02/27/2026 | 03/02/2026 | $0.060 | 2.83% | 2.97% | $8.08 |
| 11/28/2025 | 12/01/2025 | $0.060 | 2.43% | 2.47% | $9.72 |
| 08/29/2025 | 09/01/2025 | $0.060 | 1.97% | 2.08% | $11.52 |
| 05/30/2025 | 06/02/2025 | $0.060 | 2.78% | 2.88% | $8.33 |
| 02/24/2025 | 02/26/2025 | $0.060 | 3.14% | 3.04% | $7.89 |
| 11/29/2024 | 12/02/2024 | $0.060 | 3.29% | 3.15% | $7.63 |
| 08/30/2024 | 09/02/2024 | $0.060 | 2.69% | 3.15% | $7.62 |
| 05/31/2024 | 06/03/2024 | $0.060 | 1.8% | 1.77% | $13.53 |
| 02/23/2024 | 02/26/2024 | $0.060 | 1.91% | 1.94% | $12.34 |
| 11/22/2023 | 11/24/2023 | $0.390 | 9.2% | 9.03% | $17.27 |
| 08/24/2023 | 08/28/2023 | $0.390 | 6.69% | 6.57% | $23.73 |
| 05/25/2023 | 05/29/2023 | $0.390 | 4.51% | 4.4% | $35.45 |
| 02/24/2023 | 02/27/2023 | $0.390 | 3.82% | 3.76% | $41.50 |
| 11/23/2022 | 12/07/2022 | $0.385 | 4% | 3.76% | $40.98 |
| 08/25/2022 | 09/07/2022 | $0.385 | 3.55% | 3.89% | $39.54 |
| 05/26/2022 | 06/08/2022 | $0.385 | 3.39% | 3.31% | $46.52 |
| 02/25/2022 | 03/09/2022 | $0.385 | 3.25% | 3.22% | $47.90 |
| 11/24/2021 | 12/08/2021 | $0.380 | 3.3% | 3.29% | $46.19 |
| 08/26/2021 | 09/08/2021 | $0.380 | 2.99% | 3.07% | $49.54 |
| 05/27/2021 | 06/09/2021 | $0.380 | 2.51% | 2.43% | $62.44 |
| 02/25/2021 | 03/10/2021 | $0.380 | 2.99% | 2.97% | $51.24 |
| 11/25/2020 | 12/09/2020 | $0.375 | 2.88% | 2.9% | $51.74 |
| 08/27/2020 | 09/09/2020 | $0.375 | 3.18% | 3.01% | $49.76 |
| 05/28/2020 | 06/10/2020 | $0.375 | 4.07% | 3.9% | $38.49 |
| 02/27/2020 | 03/11/2020 | $0.375 | 6.07% | 7.12% | $21.06 |
| 11/27/2019 | 12/11/2019 | $0.370 | 3.79% | 3.9% | $37.95 |
| 08/29/2019 | 09/11/2019 | $0.370 | 3.7% | 3.36% | $44.05 |
| 05/30/2019 | 06/12/2019 | $0.370 | 3.07% | 2.91% | $50.81 |
| 02/22/2019 | 03/13/2019 | $0.370 | 2.31% | 2.5% | $59.29 |
| 11/29/2018 | 12/12/2018 | $0.365 | 2.22% | 2.25% | $64.95 |
| 08/30/2018 | 09/12/2018 | $0.365 | 1.84% | 1.76% | $82.81 |
| 05/24/2018 | 06/13/2018 | $0.365 | 1.8% | 1.78% | $81.98 |
| 02/23/2018 | 03/14/2018 | $0.365 | 2.03% | 1.99% | $73.24 |
| 11/16/2017 | 12/06/2017 | $0.360 | 2.27% | 2.17% | $66.38 |
| 08/23/2017 | 09/13/2017 | $0.360 | 2.43% | 2.33% | $61.77 |
| 05/24/2017 | 06/14/2017 | $0.360 | 2.61% | 2.45% | $58.78 |
| 02/23/2017 | 03/15/2017 | $0.360 | 3.05% | 2.78% | $51.82 |
| 11/16/2016 | 12/07/2016 | $0.355 | 2.61% | 2.97% | $47.85 |
| 08/24/2016 | 09/14/2016 | $0.355 | 2.42% | 2.46% | $57.76 |
| 05/25/2016 | 06/08/2016 | $0.355 | 3.61% | 3.41% | $41.68 |
| 02/24/2016 | 03/16/2016 | $0.355 | 4.82% | 3.86% | $36.75 |
| 11/18/2015 | 12/09/2015 | $0.350 | 4.31% | 3.82% | $36.66 |
| 08/26/2015 | 09/16/2015 | $0.350 | 3.24% | 3.15% | $44.51 |
| 05/20/2015 | 06/10/2015 | $0.350 | 2.64% | 2.74% | $51.17 |
| 02/25/2015 | 03/18/2015 | $0.350 | 2.49% | 2.44% | $57.39 |
| 11/19/2014 | 12/03/2014 | $0.345 | 3.45% | 3.29% | $42.00 |
| 09/10/2014 | 09/26/2014 | $0.345 | 3.35% | 3.1% | $44.53 |
| 05/21/2014 | 06/11/2014 | $0.345 | 1.91% | 1.84% | $75.12 |
| 03/12/2014 | 03/26/2014 | $0.345 | 1.77% | 1.61% | $85.83 |
| 11/20/2013 | 12/04/2013 | $0.300 | 1.05% | 0.93% | $128.77 |
| 08/21/2013 | 09/11/2013 | $0.300 | 1.4% | 1.28% | $93.77 |
| 05/22/2013 | 06/12/2013 | $0.300 | 1.97% | 1.97% | $60.78 |
| 02/20/2013 | 03/13/2013 | $0.300 | 2.99% | 2.81% | $42.63 |
| 11/09/2012 | 12/05/2012 | $0.200 | 1.75% | 1.77% | $45.17 |
| 08/22/2012 | 09/12/2012 | $0.200 | 1.91% | 1.83% | $43.65 |
| 05/23/2012 | 06/13/2012 | $0.200 | 1.87% | 1.87% | $42.80 |
| 02/22/2012 | 03/14/2012 | $0.200 | 1.49% | 1.34% | $59.49 |
| 11/22/2011 | 12/14/2011 | $0.160 | 1.39% | 1.38% | $46.49 |
| 08/24/2011 | 09/14/2011 | $0.160 | 1.66% | 1.49% | $43.09 |
| 05/25/2011 | 06/15/2011 | $0.135 | 1.45% | 1.48% | $36.46 |
| 02/23/2011 | 03/16/2011 | $0.135 | 1.66% | 1.94% | $27.81 |
| 11/23/2010 | 12/08/2010 | $0.125 | 1.59% | 1.58% | $31.59 |
| 08/25/2010 | 09/15/2010 | $0.125 | 1.87% | 1.85% | $26.96 |
| 05/26/2010 | 06/16/2010 | $0.125 | 1.79% | 1.83% | $27.38 |
| 02/24/2010 | 03/17/2010 | $0.125 | 1.87% | 1.71% | $29.28 |
| 11/24/2009 | 12/09/2009 | $0.115 | 1.68% | 1.72% | $26.67 |
| 08/26/2009 | 09/16/2009 | $0.115 | 2.61% | 2.54% | $18.13 |
| 06/11/2009 | 06/25/2009 | $0.115 | 3.2% | 3.01% | $15.26 |
| 02/25/2009 | 03/18/2009 | $0.115 | 4.76% | 4.67% | $9.86 |
| 11/25/2008 | 12/10/2008 | $0.110 | 4.49% | 4.34% | $10.13 |
| 08/27/2008 | 09/17/2008 | $0.110 | 2.61% | 2.69% | $16.33 |
| 05/28/2008 | 06/18/2008 | $0.110 | 2.56% | 2.75% | $15.99 |
| 02/27/2008 | 03/19/2008 | $0.110 | 2.63% | 2.33% | $18.87 |
| 11/28/2007 | 12/12/2007 | $0.105 | 2.41% | 2.51% | $16.70 |
| 08/29/2007 | 09/19/2007 | $0.105 | 2.85% | 2.53% | $16.61 |
| 05/30/2007 | 06/20/2007 | $0.105 | 2.44% | 2.48% | $16.93 |
| 02/28/2007 | 03/21/2007 | $0.105 | 2.48% | 2.51% | $16.74 |
| 11/29/2006 | 12/13/2006 | $0.100 | 2.06% | 2.22% | $17.98 |
| 08/30/2006 | 09/20/2006 | $0.100 | 2.35% | 2.26% | $17.67 |
| 05/31/2006 | 06/21/2006 | $0.100 | 2.33% | 2.64% | $15.16 |
| 03/01/2006 | 03/22/2006 | $0.100 | 2.21% | 2.28% | $17.52 |
| 11/30/2005 | 12/14/2005 | $0.090 | 2.07% | 1.98% | $18.19 |
| 08/31/2005 | 09/21/2005 | $0.090 | 1.69% | 1.78% | $20.26 |
| 06/01/2005 | 06/22/2005 | $0.090 | 1.58% | 1.51% | $23.78 |
| 03/02/2005 | 03/23/2005 | $0.090 | 1.62% | 1.63% | $22.15 |
| 12/01/2004 | 12/15/2004 | $0.080 | 1.36% | 1.34% | $23.81 |
| 09/01/2004 | 09/22/2004 | $0.080 | 1.22% | 1.29% | $24.75 |
| 06/02/2004 | 06/23/2004 | $0.080 | 1.42% | 1.31% | $24.45 |
| 03/03/2004 | 03/24/2004 | $0.080 | 1.51% | 1.68% | $19.03 |
| 11/26/2003 | 12/18/2003 | $0.070 | 1.64% | 1.65% | $16.94 |
| 09/03/2003 | 09/24/2003 | $0.070 | 2.44% | 2.18% | $12.87 |
| 06/04/2003 | 06/25/2003 | $0.070 | 2.9% | 2.73% | $10.26 |
| 03/05/2003 | 03/26/2003 | $0.070 | 3.03% | 2.65% | $10.55 |
| 11/27/2002 | 12/19/2002 | $0.060 | 2.07% | 2.04% | $11.77 |
| 09/04/2002 | 09/25/2002 | $0.060 | 1.97% | 2.13% | $11.27 |
| 06/05/2002 | 06/26/2002 | $0.060 | 2.01% | 1.92% | $12.50 |
| 03/06/2002 | 03/27/2002 | $0.060 | 2.73% | 2.22% | $10.80 |
| 11/30/2001 | 12/20/2001 | $0.050 | 2.52% | 2.56% | $7.80 |
| 09/06/2001 | 09/27/2001 | $0.050 | 2.88% | 2.68% | $7.45 |
| 06/07/2001 | 06/27/2001 | $0.050 | 2.58% | 2.44% | $8.20 |
| 03/08/2001 | 03/28/2001 | $0.050 | 2.44% | 2.33% | $8.60 |
Projected Future Returns & Dividends for NUS
Based on past 10-year performance, here are NUS growth metrics:
Share price CAGR of -22.56%
Dividend CAGR of -16.35%
Using NUS CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| NUS (DRIP) | NUS - No DRIP | |
|---|---|---|
| Current Price | $5.01 | $5.01 |
| Start Shares | 1,996.01 | 1,996.01 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 3,213.45 | 1,996.01 |
| Dividends Payment | $0.00 | $0.00 |
| Annual Dividends | $60 | $37 |
| Yield on cost | 0.60% | 0.37% |
| Share Price | $0.39 | $0.39 |
| Total Dividends | $2,272 | $1,958 |
| Final Value | $1,248 | $2,734 |
Estimated Future Value + Dividends - NUS
NOTE: Above numbers are our estimate based on NUS's Dividend and Price CAGR over past 10 years.
These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.
We cannot guarantee that your actual returns will meet these estimates.
Get the best Dividend Stock Research Tools:
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Company Info
Nu Skin Enterprises, Inc. (NUS) had its IPO on 1996-11-22, and is traded on NYSE stock exchange.
Nu Skin Enterprises, Inc. (NUS) is a global enterprise dedicated to the creation and worldwide distribution of beauty and wellness solutions. The company's diverse product offerings encompass advanced skincare systems, such as the ageLOC Spa and ageLOC Transformation age-defying lines, innovative devices like the ageLOC LumiSpa for comprehensive skin treatment and cleansing, and the ageLOC Boost, alongside various other cosmetic and personal care items. In the realm of health and nutrition, Nu Skin provides a comprehensive array of dietary and weight management products. This includes ageLOC Youth, LifePak, and ageLOC Meta nutritional supplements, in addition to ageLOC TR90 programs designed for weight control and body contouring, Beauty Focus Collagen+ skin care supplements, and other related weight management aids. The organization also significantly invests in research and development, particularly for its skincare and nutritional supplement portfolios. Nu Skin operates a network of retail stores and customer service centers exclusively within Mainland China. Its extensive product lines are marketed under its proprietary brands, which include Nu Skin, Pharmanex, and ageLOC. These products reach consumers through multiple sales channels, including direct-to-consumer interactions, an extensive network of independent distributors, and its dedicated e-commerce platform. Nu Skin Enterprises, Inc. was established in 1984 and maintains its corporate headquarters in Provo, Utah.
NUS website: https://www.nuskin.com
Get Full Access to All Reports with DRIPCalc PRO
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Loading signals…
DCF Model — NUS
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade
Pay up to today
—
vs current price $5.01
—
Cash flow & implied price by year
FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.
EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.
Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
