One Stop Systems, Inc.

One Stop Systems, Inc.

OSSยทNASDAQ

$19.95

-4.7%
TechnologyComputer Hardware

One Stop Systems, Inc. designs, manufactures, and markets high-performance computing modules and systems for edge deployments in the United States and internationally. Its systems are built using the graphical processing unit and solid-state flash technologies. The company provides custom servers, data acquisition platforms, compute accelerators, solid-state storage arrays, PCIe expansion products, and system I/O expansion systems, as well as edge optimized industrial and panel PCs. It also offers ruggedized mobile tablets and handhelds that meet the specialized requirement for devices deployed at the edge in a diverse set of environmental conditions. The company sells its products to multinational companies, governmental agencies, military contractors, and technology providers through its website, web store, direct sales team, and original equipment manufacturer focused sales, as well as through a network of resellers and distributors. One Stop Systems, Inc. was founded in 1998 and is headquartered in Escondido, California.

At a Glance

Live Snapshot
Market Cap$494.14M
EPS0.2300
P/E Ratio31.62
Earnings Date08/06/2026
One Stop Systems, Inc.

One Stop Systems, Inc. Fair Value Envelope

OSS ยท NASDAQ

Our analysis suggests that OSS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $19.95, this represents a potential HIDDEN relative to our calculated worth for One Stop Systems, Inc..

Intrinsic Value
Current Price: $19.95

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-$5.4M
+ Cash & Equivalents$31.2M
Firm Value$25.7M
- Debt$1.5M
Equity Value$24.3M
/ Shares Outstanding21,915,325B
DCF Value$1
OVERVALUED BY 94%

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
-$3.1M
-$1.6M
-$786.3K
-$393.1K
-$196.6K
-$98.3K
-$49.1K
-$24.6K
-$12.3K
-$6.1K
Maintenance CapEx
-$11.5K
-$5.7K
-$2.9K
-$1.4K
-$716
-$358
-$179
-$90
-$45
-$22
Owner Earnings
-$3.2M
-$1.6M
-$789.2K
-$394.6K
-$197.3K
-$98.6K
-$49.3K
-$24.7K
-$12.3K
-$6.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$2.9M
-$1.4M
-$626.5K
-$290.0K
-$134.3K
-$62.2K
-$28.8K
-$13.3K
-$6.2K
-$2.9K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.