US · OSIS
OSI Systems, Inc.
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Hawthorne, CA 90250
- Website
- osi-systems.com
Price · as of 2025-06-30
$282.50
Market cap 4.7B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $322.39 | +14.12% |
| Intrinsic Value(DCF) | $167.22 | -40.81% |
| Graham-Dodd Method(GD) | $76.37 | -72.97% |
| Graham Formula(GF) | $165.81 | -41.31% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $33.62 | $69.06 | $0.00 | $24.69 | $30.65 |
| 2012 | $75.10 | $88.36 | $0.00 | $29.25 | $64.40 |
| 2013 | $72.07 | $109.32 | $0.00 | $30.90 | $20.56 |
| 2014 | $68.76 | $70.34 | $0.00 | $34.05 | $49.39 |
| 2015 | $73.22 | $89.96 | $0.00 | $40.88 | $44.38 |
| 2016 | $64.19 | $88.32 | $0.00 | $29.02 | $0.00 |
| 2017 | $82.39 | $74.07 | $3.50 | $23.14 | $26.21 |
| 2018 | $76.86 | $74.42 | $0.00 | $2.86 | $0.00 |
| 2019 | $106.06 | $123.71 | $41.55 | $31.42 | $58.56 |
| 2020 | $77.65 | $84.50 | $0.00 | $35.06 | $28.09 |
| 2021 | $95.01 | $115.39 | $0.00 | $38.39 | $27.20 |
| 2022 | $79.27 | $93.93 | $0.00 | $50.07 | $73.55 |
| 2023 | $124.89 | $83.73 | $0.00 | $49.65 | $86.08 |
| 2024 | $139.76 | $231.58 | $106.69 | $67.90 | $208.66 |
| 2025 | $233.55 | $322.39 | $241.53 | $76.37 | $165.81 |
AI valuation
Our deep-learning model estimates OSI Systems, Inc.'s (OSIS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $322.39
- Current price
- $282.50
- AI upside
- +14.12%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$167.22
-40.81% upside
Graham-Dodd
$76.37
-72.97% upside
Graham Formula
$165.81
-41.31% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| OSIS | OSI Systems, Inc. | $282.50 | 4.7B | +14% | -41% | -73% | -41% | 26.81 | 4.22 | 2.34 | 17.57 | 148.77 | 10.55 | 34.27% | 12.70% | 8.73% | 16.49% | 12.29% | 7.16% | 0.72 | 6.42 | 2.04 | 1.35 | 2.21 | 1802.00% | 1133.00% | -14419.00% | 1.40% | 0.14 | 3.94% | 0.00% | 0.00% | 2.01% | 21.09 | 81.79 | 2.68 | 3.93 |
| BDC | Belden Inc. | $143.30 | 5.63B | -2% | -60% | -77% | -24% | 23.74 | 4.46 | 2.08 | 15.19 | 102.68 | -32.75 | 37.98% | 11.63% | 8.75% | 18.56% | 12.42% | 6.91% | 1.17 | 6.81 | 1.93 | 1.22 | 2.45 | 2313.00% | 1033.00% | -192.00% | 3.88% | 0.51 | 9.67% | 0.14% | 3.40% | 3.98% | 21.30 | 30.75 | 2.48 | 3.32 |
| BMI | Badger Meter, Inc. | $152.43 | 4.49B | -31% | -9% | -88% | -41% | 31.59 | 6.27 | 4.88 | 19.03 | 238.63 | 12.46 | 41.68% | 20.01% | 15.45% | 21.47% | 34.50% | 15.83% | 0.00 | — | 3.36 | 2.25 | -1.01 | 1324.00% | 1090.00% | 1931.00% | 3.79% | 1.22 | 42.51% | 0.97% | 30.70% | 1.31% | 23.16 | 25.04 | 4.63 | 12.32 |
| BOX | Box, Inc. | $23.55 | 3.37B | +110% | -31% | -67% | -7% | 17.81 | 22.09 | 4.00 | 38.43 | 17.30 | 95.14 | 79.08% | 7.31% | 22.44% | 189.40% | 59.45% | 16.82% | 3.66 | 13.11 | 1.19 | 1.10 | 0.85 | 10299.00% | 505.00% | 404.00% | 7.57% | 0.36 | 246.11% | 0.34% | 6.10% | 5.45% | 54.70 | 13.21 | 4.00 | 1.91 |
| ESE | ESCO Technologies Inc. | $277.29 | 7.18B | -44% | -18% | -70% | +10% | 16.93 | 3.29 | 4.62 | 21.17 | 8.77 | 92.16 | 42.09% | 15.81% | 27.32% | 21.54% | 8.79% | 14.08% | 0.15 | 9.89 | 1.35 | 0.88 | 0.53 | 19315.00% | 1918.00% | 11722.00% | 3.75% | 0.48 | 12.66% | 0.16% | 2.80% | 0.16% | 30.00 | 27.37 | 4.74 | 5.07 |
| ITRI | Itron, Inc. | $93.95 | 4.22B | +8% | -42% | -56% | -63% | 14.30 | 2.51 | 1.82 | 11.94 | 55.70 | 14.94 | 37.49% | 13.48% | 12.72% | 19.38% | 15.69% | 8.45% | 0.75 | 14.22 | 1.80 | 1.37 | 0.70 | 2568.00% | -302.00% | 8344.00% | 8.85% | 0.40 | 21.13% | 0.00% | 0.00% | 2.32% | 14.33 | 12.01 | 1.93 | 2.53 |
| NOVT | Novanta Inc. | $134.43 | 4.84B | -21% | -56% | -81% | -88% | 95.66 | 3.92 | 5.25 | 33.39 | — | 10.59 | 44.39% | 11.90% | 5.49% | 5.23% | 7.58% | 3.37% | 0.26 | 5.43 | 3.69 | 2.66 | -0.26 | -1695.00% | 330.00% | -6574.00% | 0.94% | 0.30 | 4.07% | 0.00% | 0.00% | 8.46% | 43.80 | 105.51 | 5.21 | 7.65 |
| PLXS | Plexus Corp. | $194.13 | 5.2B | -41% | -69% | -56% | -68% | 23.52 | 2.80 | 1.01 | 14.18 | 41.91 | 2.80 | 10.08% | 5.02% | 4.29% | 12.44% | 14.41% | 5.50% | 0.12 | 17.44 | 1.58 | 0.73 | -0.47 | 5611.00% | 182.00% | -5489.00% | 3.79% | 0.16 | 11.92% | 0.00% | 0.00% | 3.23% | 19.44 | 25.55 | 0.98 | 4.18 |
| ST | Sensata Technologies Hold… | $37.34 | 5.44B | +6% | -60% | — | -99% | 172.48 | 1.94 | 1.46 | 14.51 | — | -6.88 | 27.10% | 13.88% | 0.84% | 1.10% | 3.87% | 0.45% | 1.02 | 3.45 | 2.57 | 1.59 | 4.31 | -7529.00% | -586.00% | 2476.00% | 9.08% | 0.80 | 9.24% | 1.30% | 224.90% | 8.47% | 14.93 | 15.65 | 2.07 | 1.83 |
| VICR | Vicor Corporation | $201.40 | 9.07B | -69% | -88% | -93% | — | 435.66 | 4.69 | 7.45 | 65.31 | — | 4.69 | 51.24% | -0.36% | 1.71% | 1.11% | -0.25% | 0.99% | 0.01 | — | 7.49 | 5.34 | -7.33 | -8824.00% | -1136.00% | -3368.00% | 1.02% | 0.82 | 8.98% | 0.00% | 0.00% | 1.36% | -1835.56 | 88.27 | 6.70 | 24.62 |
| VNT | Vontier Corporation | $40.92 | 5.94B | +24% | -49% | -78% | -24% | 14.85 | 4.85 | 1.96 | 11.17 | 4083.92 | -6.51 | 47.17% | 18.26% | 13.20% | 35.39% | 15.53% | 9.36% | 1.72 | 9.39 | 1.16 | 0.79 | 2.39 | 36.00% | 324.00% | 2793.00% | 7.31% | 0.40 | 15.26% | 0.24% | 3.60% | 8.50% | 13.66 | 17.40 | 2.50 | 2.96 |
About OSI Systems, Inc.
OSI Systems, Inc. designs and manufactures electronic systems and components worldwide. It operates in three segments: Security, Healthcare, and Optoelectronics and Manufacturing. The Security segment offers baggage and parcel inspection, cargo and vehicle inspection, hold baggage and people screening, radiation detection, and explosive and narcotics trace detection systems under the Rapiscan Systems, AS&E, and Gatekeeper names. It also provides site design, installation, training, and technical support services; and security screening solutions under the S2 name. The Healthcare segment offers patient monitoring and diagnostic cardiology systems, and related supplies and accessories under the Spacelabs name for use in critical care, emergency, and perioperative areas within hospitals, physicians' offices, medical clinics, and ambulatory surgery centers. The Optoelectronics and Manufacturing segment provides optoelectronic devices under the OSI Optoelectronics, OSI LaserDiode, OSI Laserscan, Semicoa, and Advanced Photonix names for the aerospace and defense, avionics, medical imaging and diagnostics, biochemistry analysis, pharmaceutical, nanotechnology, telecommunications, construction, and homeland security markets. It also offers electronics manufacturing services to original equipment manufacturers and end users for medical, automotive, defense, aerospace, industrial, and consumer applications under the OSI Electronics, APlus Products, Altaflex, and PFC names; and LCD displays for medical, industrial, and consumer electronics applications, as well as flex circuits for OEM customers. This segment offers laser-based remote sensing devices to detect and classify vehicles in toll and traffic management systems under the OSI Laserscan and Autosense names; and solid-state laser products for aerospace, defense, telecommunication, and medical applications under the OSI LaserDiode name. The company was incorporated in 1987 and is headquartered in Hawthorne, California.
- CEO
- Ajay Mehra
- Employees
- 6.68K
- Beta
- 1.34
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($167.22 ÷ $282.50) − 1 = -40.81% (DCF, example).