OSI Systems, Inc.

OSI Systems, Inc.

OSISยทNASDAQ

$213.48

+0.34%
TechnologyHardware, Equipment & Parts

OSI Systems, Inc. designs and manufactures electronic systems and components worldwide. It operates in three segments: Security, Healthcare, and Optoelectronics and Manufacturing. The Security segment offers baggage and parcel inspection, cargo and vehicle inspection, hold baggage and people screening, radiation detection, and explosive and narcotics trace detection systems under the Rapiscan Systems, AS&E, and Gatekeeper names. It also provides site design, installation, training, and technical support services; and security screening solutions under the S2 name. The Healthcare segment offers patient monitoring and diagnostic cardiology systems, and related supplies and accessories under the Spacelabs name for use in critical care, emergency, and perioperative areas within hospitals, physicians' offices, medical clinics, and ambulatory surgery centers. The Optoelectronics and Manufacturing segment provides optoelectronic devices under the OSI Optoelectronics, OSI LaserDiode, OSI Laserscan, Semicoa, and Advanced Photonix names for the aerospace and defense, avionics, medical imaging and diagnostics, biochemistry analysis, pharmaceutical, nanotechnology, telecommunications, construction, and homeland security markets. It also offers electronics manufacturing services to original equipment manufacturers and end users for medical, automotive, defense, aerospace, industrial, and consumer applications under the OSI Electronics, APlus Products, Altaflex, and PFC names; and LCD displays for medical, industrial, and consumer electronics applications, as well as flex circuits for OEM customers. This segment offers laser-based remote sensing devices to detect and classify vehicles in toll and traffic management systems under the OSI Laserscan and Autosense names; and solid-state laser products for aerospace, defense, telecommunication, and medical applications under the OSI LaserDiode name. The company was incorporated in 1987 and is headquartered in Hawthorne, California.

At a Glance

Live Snapshot
Market Cap$3.52B
EPS8.9100
P/E Ratio23.96
Earnings Date08/20/2026
OSI Systems, Inc.

OSI Systems, Inc. Fair Value Envelope

OSIS ยท NASDAQ

Our analysis suggests that OSIS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $213.48, this represents a potential HIDDEN relative to our calculated worth for OSI Systems, Inc..

Intrinsic Value
Current Price: $213.48

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$811.9B
+ Cash & Equivalents$106.4M
Firm Value$812.0B
- Debt$682.3M
Equity Value$811.3B
/ Shares Outstanding16,798,517B
DCF Value$48.3K
UNDERVALUED BY 22523%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$195.2M
$390.4M
$780.7M
$1.6B
$3.1B
$6.2B
$12.5B
$25.0B
$50.0B
$99.9B
Maintenance CapEx
-$16.6M
-$33.2M
-$66.4M
-$132.8M
-$265.6M
-$531.2M
-$1.1B
-$2.1B
-$4.2B
-$8.5B
Owner Earnings
$178.6M
$357.2M
$714.3M
$1.4B
$2.9B
$5.7B
$11.4B
$22.9B
$45.7B
$91.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$165.4M
$306.2M
$567.1M
$1.1B
$1.9B
$3.6B
$6.7B
$12.3B
$22.9B
$42.4B
Terminal Value represents 88.7% of Enterprise Value