OSIS
OSI Systems Inc
Price:  
131.18 
USD
Volume:  
147,025.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OSIS Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of OSI Systems Inc (OSIS) is 156.15 USD. This OSIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 131.18 USD, the upside of OSI Systems Inc is %.

The range of the Intrinsic Value is 107.57 - 273.75 USD

131.18 USD
Stock Price
156.15 USD
Intrinsic Value
Intrinsic Value Details

OSIS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 107.57 - 273.75 156.15 19.0%
DCF (Growth 10y) 123.18 - 288.40 171.97 31.1%
DCF (EBITDA 5y) 121.27 - 232.21 151.28 15.3%
DCF (EBITDA 10y) 138.05 - 260.25 173.26 32.1%
Fair Value 166.65 - 166.65 166.65 27.04%
P/E 128.65 - 305.25 217.64 65.9%
EV/EBITDA 94.33 - 333.44 173.77 32.5%
EPV 48.29 - 71.44 59.86 -54.4%
DDM - Stable 52.05 - 150.24 101.15 -22.9%
DDM - Multi 84.62 - 193.27 118.09 -10.0%

OSIS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,236.62
Beta 1.05
Outstanding shares (mil) 17.05
Enterprise Value (mil) 2,566.27
Market risk premium 4.60%
Cost of Equity 9.98%
Cost of Debt 4.53%
WACC 9.10%