Lifevantage Corp. (LFVN) intrinsic value & 10-year financials
Lifevantage Corp. (LFVN) has a Graham intrinsic value of $14.48 per share. At $6.00 on Oct 17, 2026, the stock trades 59% below that value. Over the last 10 fiscal years revenue grew 1.1% a year to $228.5M, with an average return on invested capital of 49.1%.
- Graham intrinsic value
- $14.48
- Share price (Oct 17, 2026)
- $6.00
- Price vs Graham value
- 59% below
- Market cap
- $77.9M
- Revenue (FY2025)
- $228.5M
- Revenue growth (10-yr CAGR)
- 1.1%
- ROIC (10-yr avg)
- 49.1%
- Free cash flow (FY2025)
- $10.5M
LFVN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $228.5M | $9.8M | $0.75 | $10.5M | 5.3% | 43.3% |
| FY2024 | $200.2M | $2.9M | $0.23 | $10.0M | 2.2% | 12.9% |
| FY2023 | $213.4M | $2.5M | $0.20 | $3.8M | 2.0% | 11.0% |
| FY2022 | $206.4M | $3.1M | $0.24 | $6.4M | 3.7% | 18.6% |
| FY2021 | $220.2M | $12.9M | $0.90 | $12.5M | 8.0% | 64.6% |
| FY2020 | $232.9M | $11.5M | $0.79 | $15.6M | 6.6% | 116.3% |
| FY2019 | $226.0M | $7.4M | $0.50 | $15.3M | 4.3% | 76.9% |
| FY2018 | $203.2M | $5.8M | $0.41 | $8.6M | 5.1% | 58.7% |
| FY2017 | $199.5M | $1.6M | $0.11 | $5.5M | 2.2% | 20.3% |
| FY2016 | $206.5M | $6.0M | $0.41 | $5.4M | 6.5% | 68.1% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Lifevantage Corp has demonstrated mature, steady growth, with revenue compounding at 1.1% annually over the past decade.
Lifevantage Corp has earned high returns on invested capital, averaging 49.1% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Over the decade, Lifevantage Corp shows that management has aggressively returned capital to shareholders by retiring 10.6% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Lifevantage Corp is modeled at 6.9% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $14.48 per share.