/
DCF Valuation
Base-case fair value
$20.41
Intrinsic $27.22 · 25% MOS
Base-case summary
Our base-case DCF for Solaredge Technologies, Inc. (SEDG) projects 10 years of free cash flow growth at 3.7% for years 1–5 and 1.9% for years 6–10, anchored to 3.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $78M in trailing free cash flow, this produces an intrinsic value of $27.22 per share. A 25% safety margin gives a fair value of $20.41.
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
$78M
Cash & equivalents
$542M
Total debt
$390M
Shares outstanding
61M