As of 2025-12-15, the Intrinsic Value of Alpha and Omega Semiconductor Ltd (AOSL) is 22.87 USD. This AOSL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.35 USD, the upside of Alpha and Omega Semiconductor Ltd is 12.40%.
The range of the Intrinsic Value is 17.42 - 38.62 USD
Based on its market price of 20.35 USD and our intrinsic valuation, Alpha and Omega Semiconductor Ltd (AOSL) is undervalued by 12.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.42 - 38.62 | 22.87 | 12.4% |
| DCF (Growth 10y) | 28.34 - 71.84 | 39.56 | 94.4% |
| DCF (EBITDA 5y) | 74.09 - 127.58 | 98.37 | 383.4% |
| DCF (EBITDA 10y) | 83.79 - 168.54 | 119.64 | 487.9% |
| Fair Value | -80.34 - -80.34 | -80.34 | -494.80% |
| P/E | (102.77) - (95.06) | (96.57) | -574.5% |
| EV/EBITDA | 27.95 - 51.16 | 38.99 | 91.6% |
| EPV | (1.07) - (5.61) | (3.34) | -116.4% |
| DDM - Stable | (22.56) - (82.14) | (52.35) | -357.3% |
| DDM - Multi | 13.88 - 41.72 | 21.13 | 3.8% |
| Market Cap (mil) | 611.72 |
| Beta | 2.61 |
| Outstanding shares (mil) | 30.06 |
| Enterprise Value (mil) | 396.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.25% |
| Cost of Debt | 5.86% |
| WACC | 9.98% |