What is Solaredge Technologies, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Solaredge Technologies, Inc.'s reported free cash flow gives $23.74 per share. The share price was $32.68 on September 25, 2026, 38% 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 | -9.0% | 10.0% | $18.31 | -44% |
| Base | -4.0% | 9.0% | $23.74 | -27% |
| Bull | 1.0% | 8.0% | $33.89 | +4% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $27.39 | $28.47 | $29.79 | $31.44 | $33.55 |
| 8.0% | $24.70 | $25.40 | $26.22 | $27.21 | $28.43 |
| 9.0% | $22.72 | $23.19 | $23.74 | $24.39 | $25.15 |
| 10.0% | $21.19 | $21.53 | $21.92 | $22.36 | $22.87 |
| 11.0% | $19.99 | $20.24 | $20.52 | $20.83 | $21.18 |
Where the presets come from
Base: years 1 to 5 grow at Solaredge Technologies, Inc.'s revenue growth rate over the last 5 fiscal years (-4.1% 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