Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
245.36 USD304.93 USD361.18 USD
+400%
304.93 USDCurrent price is 400.5% above the base model value.
M
US
MPWR.US · MONOLITHIC POWER SYSTEMS INC
US · US
Latest price1,526.07 USD
30D-22.9%
Vs. base value+401%
Research summary
MPWR.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -65.22% YoY. Current price is about 1,526 USD, while the model base case is about 305 USD; the current price sits +401% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income621M USD
Free cash flow666M USD
Operating cash flow838M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price1,526.07 USD
Base value304.93 USD
Vs. base+401%
Price date2026/04/29
245.36 USD304.93 USD361.18 USD
+400%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
480.99 USD778.15 USD1,013.94 USD
+96.12%
778.15 USDCurrent price is 96.1% above the base model value.Adjusted reference: 239.45 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth27.8%
Current price implies roughly 27.8% annualized FCF growth.
27.8%Current price implies roughly 27.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
105.94 USD105.94 USD105.94 USD
+1,341%
105.94 USDCurrent price is 1340.6% above the base model value.
Updated: 2026/04/29 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/31 | Litigation settlement | Litigation | -6M USD | Medium |
| 2021/12/31 | Litigation settlement | Litigation | -10M USD | Medium |
| 2020/12/31 | Litigation settlement | Litigation | -12M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 621M USD | - | 666M USD | 12.86 | - |
| 2024/12/31 | Annual | - | 2B USD | - | 642M USD | 36.59 | - |
| 2023/12/31 | Annual | - | 427M USD | - | 581M USD | 8.76 | - |
| 2022/12/31 | Annual | - | 438M USD | 444M USD | 188M USD | 9.05 | 9.18 |
| 2021/12/31 | Annual | - | 242M USD | 252M USD | 226M USD | 5.05 | 5.26 |
Ad placement