Back to SEDG Overview
NMS · Valuation Lab
SEDG
SolarEdge Technologies, Inc.
Last$33.90
Market cap2.1B
EV/EBITDA-15.3x
Intrinsic value
$482.84
MoS +93.0% · Undervalued
Assuming 21.8% FCF margin and 41.5% Y1–5 growth.
Upside to price
EV (DCF)29.2B
Terminal share68%
Expected IV$499.96
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 68% of EV
PV of stage FCFs9.5B
PV of terminal value19.7B
Enterprise value29.2B
Net cash / (debt)137.3M
Equity value29.4B
Intrinsic value / share$482.84
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 1.8B | 393.4M | 356.5M | 90.6% |
| Y2 | 2.6B | 556.7M | 457.1M | 82.1% |
| Y3 | 3.6B | 787.8M | 586.1M | 74.4% |
| Y4 | 5.1B | 1.1B | 751.5M | 67.4% |
| Y5 | 7.2B | 1.6B | 963.5M | 61.1% |
| Y6 | 8.7B | 1.9B | 1.1B | 55.4% |
| Y7 | 10.6B | 2.3B | 1.2B | 50.2% |
| Y8 | 12.8B | 2.8B | 1.3B | 45.4% |
| Y9 | 15.4B | 3.4B | 1.4B | 41.2% |
| Y10 | 18.6B | 4.1B | 1.5B | 37.3% |
| Terminal | — | — | 19.7B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.