What is Osi Systems Inc worth?
With the base-case assumptions below, a discounted cash flow model on Osi Systems Inc's reported free cash flow gives $293.88 per share. The share price was $197.90 on November 10, 2026, 33% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 4.5% | 10.0% | $166.07 | -16% |
| Base | 9.5% | 9.0% | $293.88 | +49% |
| Bull | 14.5% | 8.0% | $548.67 | +177% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $390.02 | $419.60 | $455.75 | $500.94 | $559.04 |
| 8.0% | $318.10 | $337.28 | $359.95 | $387.16 | $420.41 |
| 9.0% | $265.63 | $278.75 | $293.88 | $311.54 | $332.40 |
| 10.0% | $225.73 | $235.06 | $245.63 | $257.71 | $271.65 |
| 11.0% | $194.41 | $201.25 | $208.89 | $217.49 | $227.23 |
Where the presets come from
Base: years 1 to 5 grow at Osi Systems Inc's revenue growth rate over the last 5 fiscal years (9.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions