What is Power Integrations Inc worth?
With the base-case assumptions below, a discounted cash flow model on Power Integrations Inc's reported free cash flow gives $20.54 per share. The share price was $44.29 on November 9, 2026, 116% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -7.0% | 10.0% | $13.55 | -69% |
| Base | -2.0% | 9.0% | $20.54 | -54% |
| Bull | 3.0% | 8.0% | $33.58 | -24% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $25.30 | $26.72 | $28.45 | $30.62 | $33.40 |
| 8.0% | $21.77 | $22.69 | $23.78 | $25.08 | $26.68 |
| 9.0% | $19.18 | $19.81 | $20.54 | $21.38 | $22.38 |
| 10.0% | $17.20 | $17.65 | $18.15 | $18.73 | $19.40 |
| 11.0% | $15.63 | $15.96 | $16.32 | $16.73 | $17.20 |
Where the presets come from
Base: years 1 to 5 grow at Power Integrations Inc's revenue growth rate over the last 5 fiscal years (-1.9% 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