investorscraft@gmail.com

Intrinsic ValuePower Solutions International, Inc. (PSIX)

Previous Close$71.77
Intrinsic Value
Upside potential
Previous Close
$71.77

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 Solutions International, Inc. (PSIX) operates in the industrial power systems sector, specializing in the design, engineering, and manufacture of advanced powertrain solutions. The company primarily serves the industrial, transportation, and energy markets with its proprietary engines and power systems, which emphasize fuel efficiency and emissions compliance. PSIX’s revenue model is driven by direct sales to OEMs and aftermarket customers, leveraging its expertise in alternative fuel technologies, including natural gas and propane. The company competes in a niche but growing segment, positioning itself as a leader in clean-energy power solutions for medium-duty applications. Its market position is reinforced by strategic partnerships with major industrial and transportation clients, though it faces competition from larger, diversified manufacturers. PSIX’s focus on innovation and regulatory-compliant products provides a competitive edge in markets increasingly prioritizing sustainability.

Revenue Profitability And Efficiency

In FY 2024, PSIX reported revenue of $476 million, with net income of $69.3 million, reflecting a net margin of approximately 14.6%. The company generated $62.4 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures were modest at $4.6 million, indicating efficient reinvestment relative to revenue. Diluted EPS stood at $3.01, underscoring profitability on a per-share basis.

Earnings Power And Capital Efficiency

PSIX’s earnings power is supported by its ability to maintain healthy margins in a competitive industry. The company’s capital efficiency is evident in its disciplined capex approach, with operating cash flow significantly exceeding investments. This suggests a balanced focus on growth and profitability, though reliance on niche markets may introduce cyclical risks.

Balance Sheet And Financial Health

PSIX’s balance sheet shows $55.3 million in cash and equivalents against $146 million in total debt, indicating a leveraged but manageable position. The absence of dividends allows for reinvestment or debt reduction. Liquidity appears adequate, with operating cash flow covering interest obligations and supporting working capital needs.

Growth Trends And Dividend Policy

PSIX has not paid dividends, prioritizing internal growth and debt management. Revenue and profitability trends suggest steady performance, though growth may hinge on adoption of alternative fuel technologies. The company’s focus on R&D and regulatory tailwinds could drive future expansion.

Valuation And Market Expectations

With a diluted EPS of $3.01 and no dividend yield, PSIX’s valuation likely reflects its earnings potential and growth prospects. Market expectations may be tempered by sector cyclicality, but the company’s niche focus and clean-energy alignment could attract long-term investors.

Strategic Advantages And Outlook

PSIX’s strategic advantages lie in its specialized powertrain solutions and regulatory-compliant offerings. The outlook is cautiously optimistic, dependent on sustained demand for efficient power systems and successful execution in target markets. Risks include competition and macroeconomic sensitivity, but technological leadership provides a buffer.

Sources

Company filings (10-K), CIK 0001137091

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