MPWR - Monolithic Power Systems, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$1,827.25
DETAILS
HIGH:
$2,100.00
LOW:
$1,500.00
MEDIAN:
$1,802.50
CONSENSUS:
$1,827.25
UPSIDE:
45.45%
AlphaVal
Deterministic, archetype-aware fair value
Platform & Compounding FCF
85% confidence
Primary model: Two-stage FCF DCF
Adjust Assumptions
16.2%
12.0%
3.0%
Key Value Driver
FCF growth rate (16% base case)
Terminal Value % of EV
39%
Implied Market Multiple
122.1x
Market is pricing in (growth)
35.6%
vs our 16.2% base
Plain-Language Summary
Using a two-stage FCF DCF with 16% growth decelerating over 15 years, discounted at 12%, the base-case intrinsic value is $324.13 per share.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (25 analysts)
$1827.25
Analyst Range
$1500.00 – $2100.00
Divergence from AlphaVal
82%
Warnings
Stock-based employee pay equals 37% of profits. This dilutes existing shareholders, so cash flow alone overstates what owners really earn.
Wall Street's average price target is $1827.25 (from 25 analysts). Our estimate is 82% below the consensus -- consider that gap carefully.
Key Risks
- P/E alone misleads — earnings depressed by growth investment
- Cyclical or commodity businesses may be misclassified as platforms
- Terminal value dominance suggests sensitivity to long-run assumptions