OSIS
OSI Systems Inc
Price:  
232.51 
USD
Volume:  
70,187.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OSIS Intrinsic Value

10.30 %
Upside

What is the intrinsic value of OSIS?

As of 2025-07-06, the Intrinsic Value of OSI Systems Inc (OSIS) is 256.50 USD. This OSIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 232.51 USD, the upside of OSI Systems Inc is 10.30%.

The range of the Intrinsic Value is 180.54 - 430.17 USD

Is OSIS undervalued or overvalued?

Based on its market price of 232.51 USD and our intrinsic valuation, OSI Systems Inc (OSIS) is undervalued by 10.30%.

232.51 USD
Stock Price
256.50 USD
Intrinsic Value
Intrinsic Value Details

OSIS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 180.54 - 430.17 256.50 10.3%
DCF (Growth 10y) 265.89 - 600.81 368.56 58.5%
DCF (EBITDA 5y) 353.45 - 613.25 480.00 106.4%
DCF (EBITDA 10y) 416.62 - 760.14 574.33 147.0%
Fair Value 150.94 - 150.94 150.94 -35.08%
P/E 203.88 - 272.41 235.42 1.3%
EV/EBITDA 206.33 - 461.68 320.28 37.8%
EPV 38.30 - 63.48 50.89 -78.1%
DDM - Stable 59.69 - 167.67 113.68 -51.1%
DDM - Multi 153.25 - 340.51 212.03 -8.8%

OSIS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,903.84
Beta 1.50
Outstanding shares (mil) 16.79
Enterprise Value (mil) 4,437.21
Market risk premium 4.60%
Cost of Equity 10.71%
Cost of Debt 4.66%
WACC 9.88%