Power Solutions International, Inc.

Power Solutions International, Inc.

PSIXยทNASDAQ

$40.42

-0.42%
IndustrialsIndustrial - Machinery

Power Solutions International, Inc. designs, engineers, manufactures, markets, and sells engines and power systems in the United States, North America, the Pacific Rim, Europe, and internationally. The company offers alternative-fueled power systems for original equipment manufacturers of off-highway industrial equipment and on-road vehicles; and large custom-engineered integrated electrical power generation systems. It also provides basic engine blocks integrated with fuel system parts, as well as complete packaged power systems, including combined front accessory drives, cooling systems, electronic systems, air intake systems, fuel systems, housings, power takeoff systems, exhaust systems, hydraulic systems, enclosures, brackets, hoses, tubes, packaging, telematics, and other assembled components. In addition, the company offers compression and spark-ignited internal combustion engines that run on various fuels, such as natural gas, propane, gasoline, diesel, and biofuels in the energy, industrial, and transportation markets. Further, it provides standby and prime power generation, demand response, microgrid, renewable energy resiliency, arbor equipment, and combined heat and power; forklifts, wood chippers, stump grinders, sweepers/industrial scrubbers, aerial lift platforms/scissor lifts, irrigation pumps, oil and gas compression, oil lifts, off road utility vehicles, ground support equipment, ice resurfacing equipment, and pump jacks; and light and medium duty vocational trucks and vans, school and transit buses, and terminal and utility tractors. The company has a strategic collaboration agreement with Weichai Power Co., Ltd. Power Solutions International, Inc. was founded in 1985 and is headquartered in Wood Dale, Illinois.

At a Glance

Live Snapshot
Market Cap$931.70M
EPS4.9500
P/E Ratio8.17
Earnings Date08/06/2026
Power Solutions International, Inc.

Power Solutions International, Inc. Fair Value Envelope

PSIX ยท NASDAQ

Our analysis suggests that PSIX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $40.42, this represents a potential HIDDEN relative to our calculated worth for Power Solutions International, Inc..

Intrinsic Value
Current Price: $40.42

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$19.2M
+ Cash & Equivalents$44.9M
Firm Value$64.2M
- Debt$153.1M
Equity Value-$88.9M
/ Shares Outstanding23,037,106B
DCF Value-$4
OVERVALUED BY 110%

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
$12.1M
$6.0M
$3.0M
$1.5M
$753.5K
$376.8K
$188.4K
$94.2K
$47.1K
$23.5K
Maintenance CapEx
-$997.3K
-$498.7K
-$249.3K
-$124.7K
-$62.3K
-$31.2K
-$15.6K
-$7.8K
-$3.9K
-$1.9K
Owner Earnings
$11.1M
$5.5M
$2.8M
$1.4M
$691.2K
$345.6K
$172.8K
$86.4K
$43.2K
$21.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$10.2M
$4.7M
$2.2M
$1.0M
$470.4K
$217.8K
$100.8K
$46.7K
$21.6K
$10.0K
Terminal Value represents 0.9% of Enterprise Value