/
DCF Valuation
Base-case fair value
$85.15
Intrinsic $113.53 · 25% MOS
Base-case summary
Our base-case DCF for Powell Industries Inc (POWL) projects 10 years of free cash flow growth at 3.3% for years 1–5 and 1.7% for years 6–10, anchored to 3.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $193M in trailing free cash flow, this produces an intrinsic value of $113.53 per share. A 25% safety margin gives a fair value of $85.15.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$193M
Cash & equivalents
$545M
Total debt
$2M
Shares outstanding
37M