investorscraft@gmail.com

Intrinsic ValuePower Integrations, Inc. (POWI)

Previous Close$44.16
Intrinsic Value
Upside potential
Previous Close
$44.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Power Integrations, Inc. operates in the semiconductor industry, specializing in high-voltage integrated circuits for energy-efficient power conversion. The company’s core revenue model is driven by the sale of analog and mixed-signal ICs used in AC-DC power supplies, serving diverse markets including consumer electronics, industrial applications, and renewable energy systems. Its proprietary technologies, such as the EcoSmart® platform, emphasize energy efficiency, positioning the company as a leader in sustainable power management solutions. Power Integrations competes in a highly technical and innovation-driven sector, where its focus on high-performance, compact designs differentiates it from broader semiconductor players. The company’s market position is reinforced by long-standing relationships with OEMs and a reputation for reliability, though it faces competition from larger rivals with broader product portfolios. Its niche expertise in high-voltage power conversion allows it to maintain steady demand across cyclical industry downturns, supported by secular trends like electrification and energy conservation.

Revenue Profitability And Efficiency

In FY 2024, Power Integrations reported revenue of $419 million, with net income of $32.2 million, reflecting a net margin of approximately 7.7%. Diluted EPS stood at $0.56, while operating cash flow was robust at $81.2 million, underscoring efficient cash generation. Capital expenditures totaled $17.3 million, indicating disciplined reinvestment to support growth without overextending resources.

Earnings Power And Capital Efficiency

The company’s capital efficiency is notable, with no debt and $50.97 million in cash and equivalents, providing flexibility for strategic initiatives. Its ability to generate consistent operating cash flow relative to net income (2.5x) suggests strong earnings quality, though diluted EPS remains modest, reflecting competitive pressures and R&D investments.

Balance Sheet And Financial Health

Power Integrations maintains a pristine balance sheet, with zero debt and a cash reserve of $50.97 million. This conservative financial structure minimizes risk and supports liquidity, though it may also indicate underleveraged potential for growth. Shareholders’ equity is bolstered by retained earnings, with no significant liabilities weighing on financial health.

Growth Trends And Dividend Policy

The company’s revenue growth appears tempered, with profitability impacted by market conditions. However, its dividend policy remains shareholder-friendly, distributing $0.82 per share annually. This reflects a commitment to returning capital despite cyclical challenges, though dividend sustainability depends on future earnings stability and cash flow generation.

Valuation And Market Expectations

At a diluted EPS of $0.56, the market likely prices POWI with moderate growth expectations, factoring in its niche focus and cyclical exposure. Valuation metrics may reflect a premium for its debt-free status and cash reserves, but broader semiconductor sector volatility could influence investor sentiment.

Strategic Advantages And Outlook

Power Integrations’ strategic advantages lie in its specialized high-voltage IC expertise and energy-efficient solutions, aligned with global sustainability trends. The outlook hinges on demand for power-efficient electronics and industrial applications, though competitive pressures and R&D execution will be critical to maintaining its market position and profitability.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount