POWI
Power Integrations Inc
Price:  
73.77 
USD
Volume:  
192,738.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POWI Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Power Integrations Inc (POWI) is 34.92 USD. This POWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.77 USD, the upside of Power Integrations Inc is %.

The range of the Intrinsic Value is 25.69 - 57.12 USD

73.77 USD
Stock Price
34.92 USD
Intrinsic Value
Intrinsic Value Details

POWI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.69 - 57.12 34.92 -52.7%
DCF (Growth 10y) 36.62 - 79.38 49.25 -33.2%
DCF (EBITDA 5y) 67.21 - 89.33 79.39 7.6%
DCF (EBITDA 10y) 78.74 - 111.45 95.67 29.7%
Fair Value 23.27 - 23.27 23.27 -68.46%
P/E 21.41 - 30.08 24.38 -67.0%
EV/EBITDA 39.99 - 54.50 45.84 -37.9%
EPV 21.32 - 26.43 23.88 -67.6%
DDM - Stable 5.42 - 14.07 9.75 -86.8%
DDM - Multi 14.14 - 26.91 18.39 -75.1%

POWI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,187.19
Beta 1.99
Outstanding shares (mil) 56.76
Enterprise Value (mil) 4,130.74
Market risk premium 4.60%
Cost of Equity 12.98%
Cost of Debt 5.00%
WACC 8.79%