As of 2024-12-12, the Intrinsic Value of Monolithic Power Systems Inc (MPWR) is
328.25 USD. This MPWR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 623.82 USD, the upside of Monolithic Power Systems Inc is
-47.40%.
The range of the Intrinsic Value is 242.68 - 531.02 USD
328.25 USD
Intrinsic Value
MPWR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
242.68 - 531.02 |
328.25 |
-47.4% |
| DCF (Growth 10y) |
385.71 - 836.08 |
520.10 |
-16.6% |
| DCF (EBITDA 5y) |
442.33 - 964.86 |
660.91 |
5.9% |
| DCF (EBITDA 10y) |
612.05 - 1,370.31 |
919.17 |
47.3% |
| Fair Value |
222.55 - 222.55 |
222.55 |
-64.32% |
| P/E |
213.12 - 370.30 |
289.65 |
-53.6% |
| EV/EBITDA |
231.41 - 491.08 |
347.52 |
-44.3% |
| EPV |
82.21 - 100.27 |
91.24 |
-85.4% |
| DDM - Stable |
48.23 - 125.07 |
86.65 |
-86.1% |
| DDM - Multi |
129.08 - 252.07 |
169.95 |
-72.8% |
MPWR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30,429.94 |
| Beta |
2.87 |
| Outstanding shares (mil) |
48.78 |
| Enterprise Value (mil) |
29,729.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.66% |
| Cost of Debt |
5.00% |
| WACC |
9.07% |