As of 2024-12-14, the Intrinsic Value of OSI Systems Inc (OSIS) is
165.18 USD. This OSIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 181.79 USD, the upside of OSI Systems Inc is
-9.10%.
The range of the Intrinsic Value is 103.91 - 339.40 USD
165.18 USD
Intrinsic Value
OSIS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
103.91 - 339.40 |
165.18 |
-9.1% |
| DCF (Growth 10y) |
126.87 - 379.71 |
193.38 |
6.4% |
| DCF (EBITDA 5y) |
207.33 - 319.14 |
241.99 |
33.1% |
| DCF (EBITDA 10y) |
204.63 - 347.82 |
253.00 |
39.2% |
| Fair Value |
142.71 - 142.71 |
142.71 |
-21.50% |
| P/E |
160.61 - 270.25 |
192.81 |
6.1% |
| EV/EBITDA |
143.12 - 426.32 |
239.80 |
31.9% |
| EPV |
32.70 - 67.32 |
50.01 |
-72.5% |
| DDM - Stable |
55.99 - 191.95 |
123.97 |
-31.8% |
| DDM - Multi |
91.23 - 255.98 |
136.05 |
-25.2% |
OSIS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,037.71 |
| Beta |
1.41 |
| Outstanding shares (mil) |
16.71 |
| Enterprise Value (mil) |
3,687.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.35% |
| Cost of Debt |
4.59% |
| WACC |
9.37% |