As of 2025-11-06, the Intrinsic Value of OSI Systems Inc (OSIS) is 259.07 USD. This OSIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.63 USD, the upside of OSI Systems Inc is -8.00%.
The range of the Intrinsic Value is 184.49 - 426.08 USD
Based on its market price of 281.63 USD and our intrinsic valuation, OSI Systems Inc (OSIS) is overvalued by 8.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 184.49 - 426.08 | 259.07 | -8.0% |
| DCF (Growth 10y) | 252.23 - 553.32 | 346.06 | 22.9% |
| DCF (EBITDA 5y) | 429.94 - 575.64 | 503.55 | 78.8% |
| DCF (EBITDA 10y) | 465.68 - 685.29 | 569.74 | 102.3% |
| Fair Value | 160.16 - 160.16 | 160.16 | -43.13% |
| P/E | 255.17 - 386.75 | 315.19 | 11.9% |
| EV/EBITDA | 270.42 - 368.98 | 305.70 | 8.5% |
| EPV | 47.32 - 75.66 | 61.49 | -78.2% |
| DDM - Stable | 61.51 - 170.27 | 115.89 | -58.8% |
| DDM - Multi | 145.46 - 326.25 | 202.72 | -28.0% |
| Market Cap (mil) | 4,739.83 |
| Beta | 1.58 |
| Outstanding shares (mil) | 16.83 |
| Enterprise Value (mil) | 5,283.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.91% |
| Cost of Debt | 5.00% |
| WACC | 10.07% |