POWI
Power Integrations Inc
Price:  
72.91 
USD
Volume:  
304,043.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POWI Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Power Integrations Inc (POWI) is 42.22 USD. This POWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.91 USD, the upside of Power Integrations Inc is %.

The range of the Intrinsic Value is 29.14 - 82.85 USD

72.91 USD
Stock Price
42.22 USD
Intrinsic Value
Intrinsic Value Details

POWI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.14 - 82.85 42.22 -42.1%
DCF (Growth 10y) 40.58 - 112.57 58.22 -20.2%
DCF (EBITDA 5y) 43.05 - 87.94 65.32 -10.4%
DCF (EBITDA 10y) 54.69 - 114.23 82.89 13.7%
Fair Value 24.51 - 24.51 24.51 -66.39%
P/E 21.53 - 38.55 27.58 -62.2%
EV/EBITDA 27.00 - 54.25 38.27 -47.5%
EPV 23.04 - 29.67 26.36 -63.8%
DDM - Stable 6.51 - 20.91 13.71 -81.2%
DDM - Multi 15.49 - 36.73 21.59 -70.4%

POWI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,147.85
Beta 1.65
Outstanding shares (mil) 56.89
Enterprise Value (mil) 4,083.92
Market risk premium 4.60%
Cost of Equity 11.38%
Cost of Debt 5.00%
WACC 7.99%