DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Power Solutions International, Inc. (PSIX)

Industrials | Industrial - Machinery

Today's Price

$46.24

Today's Fair Value

$37.58 -18.73%

Margin of Safety

-23.04%

Projected Value (5Y)

$60.53 +30.9%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 27.29% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.23% | CAGR (5y): 0.17%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.73x)

Discount Rate