MPWR
Monolithic Power Systems Inc
Price:  
760.62 
USD
Volume:  
432,261.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MPWR Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Monolithic Power Systems Inc (MPWR) is 272.58 USD. This MPWR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 760.62 USD, the upside of Monolithic Power Systems Inc is %.

The range of the Intrinsic Value is 210.03 - 401.30 USD

760.62 USD
Stock Price
272.58 USD
Intrinsic Value
Intrinsic Value Details

MPWR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 210.03 - 401.30 272.58 -64.2%
DCF (Growth 10y) 330.25 - 621.54 426.00 -44.0%
DCF (EBITDA 5y) 406.56 - 677.24 487.47 -35.9%
DCF (EBITDA 10y) 567.35 - 972.27 692.23 -9.0%
Fair Value 210.72 - 210.72 210.72 -72.30%
P/E 258.09 - 346.26 308.59 -59.4%
EV/EBITDA 234.64 - 427.68 298.69 -60.7%
EPV 78.96 - 92.17 85.56 -88.8%
DDM - Stable 46.63 - 105.58 76.10 -90.0%
DDM - Multi 107.36 - 183.74 135.10 -82.2%

MPWR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 37,011.77
Beta 2.75
Outstanding shares (mil) 48.66
Enterprise Value (mil) 36,523.50
Market risk premium 4.60%
Cost of Equity 13.92%
Cost of Debt 5.00%
WACC 9.20%