What is Solitron Devices Inc worth?
With the base-case assumptions below, a discounted cash flow model on Solitron Devices Inc's reported free cash flow gives -$1,754.23 per share. The share price was $33.00 on September 25, 2026, 102% 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 | 5.0% | 10.0% | -$1,758.89 | -5,430% |
| Base | 10.0% | 9.0% | -$1,754.23 | -5,416% |
| Bull | 15.0% | 8.0% | -$1,745.52 | -5,389% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$1,750.79 | -$1,749.72 | -$1,748.43 | -$1,746.81 | -$1,744.72 |
| 8.0% | -$1,753.36 | -$1,752.67 | -$1,751.86 | -$1,750.88 | -$1,749.69 |
| 9.0% | -$1,755.24 | -$1,754.77 | -$1,754.23 | -$1,753.59 | -$1,752.84 |
| 10.0% | -$1,756.67 | -$1,756.33 | -$1,755.95 | -$1,755.52 | -$1,755.02 |
| 11.0% | -$1,757.79 | -$1,757.54 | -$1,757.27 | -$1,756.96 | -$1,756.61 |
Where the presets come from
Base: years 1 to 5 grow at Solitron Devices Inc's revenue growth rate over the last 5 fiscal years (10.0% 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