As of 2024-12-15, the Intrinsic Value of Power Integrations Inc (POWI) is
36.62 USD. This POWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.73 USD, the upside of Power Integrations Inc is
-43.40%.
The range of the Intrinsic Value is 26.15 - 64.53 USD
36.62 USD
Intrinsic Value
POWI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.15 - 64.53 |
36.62 |
-43.4% |
| DCF (Growth 10y) |
34.30 - 80.61 |
47.00 |
-27.4% |
| DCF (EBITDA 5y) |
43.85 - 84.31 |
56.04 |
-13.4% |
| DCF (EBITDA 10y) |
49.98 - 96.42 |
64.18 |
-0.8% |
| Fair Value |
16.43 - 16.43 |
16.43 |
-74.62% |
| P/E |
14.09 - 29.74 |
20.97 |
-67.6% |
| EV/EBITDA |
23.59 - 54.49 |
38.30 |
-40.8% |
| EPV |
23.43 - 28.60 |
26.01 |
-59.8% |
| DDM - Stable |
4.52 - 12.52 |
8.52 |
-86.8% |
| DDM - Multi |
15.50 - 30.29 |
20.22 |
-68.8% |
POWI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,680.55 |
| Beta |
2.18 |
| Outstanding shares (mil) |
56.86 |
| Enterprise Value (mil) |
3,622.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.44% |
| Cost of Debt |
5.00% |
| WACC |
8.02% |