As of 2025-05-25, the Intrinsic Value of OSI Systems Inc (OSIS) is 266.05 USD. This OSIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 227.44 USD, the upside of OSI Systems Inc is 17.00%.
The range of the Intrinsic Value is 185.07 - 458.50 USD
Based on its market price of 227.44 USD and our intrinsic valuation, OSI Systems Inc (OSIS) is undervalued by 17.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 185.07 - 458.50 | 266.05 | 17.0% |
| DCF (Growth 10y) | 272.82 - 641.00 | 382.67 | 68.3% |
| DCF (EBITDA 5y) | 347.79 - 533.12 | 438.73 | 92.9% |
| DCF (EBITDA 10y) | 414.70 - 680.00 | 537.44 | 136.3% |
| Fair Value | 150.85 - 150.85 | 150.85 | -33.67% |
| P/E | 181.34 - 259.33 | 218.13 | -4.1% |
| EV/EBITDA | 182.57 - 376.11 | 258.22 | 13.5% |
| EPV | 39.46 - 66.08 | 52.77 | -76.8% |
| DDM - Stable | 60.74 - 177.06 | 118.90 | -47.7% |
| DDM - Multi | 156.41 - 361.11 | 219.03 | -3.7% |
| Market Cap (mil) | 3,820.99 |
| Beta | 1.51 |
| Outstanding shares (mil) | 16.80 |
| Enterprise Value (mil) | 4,354.36 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.50% |
| Cost of Debt | 4.59% |
| WACC | 9.68% |