← POR QSR →
← All Tickers

PSIX

PSIX

Hold 2026-03-14
Model
DCF
Price at Report
$56.74
Base IV
$109.83
Bear IV
$51.11
Bull IV
$229.42
Entry Zone: 54-101 · Sell Above: 195
Bore Family Office
Bore Family Office
Valuation Report — Power Solutions International (PSIX) • March 14, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 11.00% • Current Price: $56.74
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
⚠️ Earnings Notes (Risk Officer)
# PSIX — Power Solutions International
**Portfolio context:** 170 shares @ $59.33 cost basis | Current price ~$60.91 (March 3, 2026) | Speculative category

---

## Q4 2025 — Reported March 3, 2026 | Logged March 3, 2026
**Result:** Beat on revenue, inflated beat on EPS (one-time item)
**Stock reaction:** -29% on the day

**What happened:**
- Revenue: +52% YoY to $722M — real, hard to fake, growth thesis supported on top line
- Net income beat inflated by ~$38M one-time tax benefit — clean EPS was materially lower
- Gross margin compressed severely: **29% → 21% (-8 points QoQ)**
- Market sold off -29% repricing both the earnings quality AND the margin trajectory

**Key concerns flagged:**
- One-time tax benefit masked underlying earnings weakness — clean EPS unknown until verified
- Gross margin -8 pts is severe; raises question of whether growth is coming at the cost of profitability
- Unknown cause of margin compression — product mix shift? pricing pressure? input cost inflation?

**Watch for next quarter (Q1 2026 — expected ~May/June 2026):**
- [ ] Gross margin: does it recover toward 29%, stabilize at 21%, or compress further?
- [ ] Clean EPS excluding any one-time items — how does it compare to street estimates?
- [ ] Management commentary on margin pressure — what's causing it and when does it reverse?
- [ ] Revenue growth trajectory — does +52% pace continue or was Q4 a peak?
- [ ] Guidance: is management guiding to margin recovery or accepting lower margins as the new normal?

**Thesis status:** ⚠️ Watch
Growth story (revenue) intact. Margin compression is a real concern. Two consecutive quarters of compression would impair the thesis. One quarter could be mix/timing — needs confirmation.

**Decision rule:** 
- Q1 gross margin recovers to ≥25% + clean EPS growing → -29% was an overreaction, thesis intact
- Q1 gross margin flat at 21% or lower → escalate to Research Analyst for full thesis review

---

## Follow-up Analysis — March 5, 2026 (additional -10.3% 
🏢 Business Overview

Power Solutions International (PSIX) designs, engineers, and manufactures industrial-grade internal combustion engines and power systems used in forklifts, aerial work platforms, industrial equipment, and — increasingly — data center backup and standby generator applications. The company operates through a single segment selling to OEM customers, with data center power demand emerging as a high-growth vertical alongside its legacy industrial channel.

PSIX is majority-controlled by Weichai Power (China), a strategic relationship that provides manufacturing scale and a $309M long-term purchase commitment but introduces geopolitical and tariff risk. The data center power tailwind drove FY2025 revenue up 52% to $722M; however, FCF was compressed by a major capex cycle and working capital build, reflecting the growing pains of a business scaling rapidly into a new end market.

Business SegmentRevenue% of TotalYoY GrowthMarginNotes
Industrial Power Systems$722M100%+51.8%Single segment; includes data center standby, forklifts, aerial platforms
📊 Financial Snapshot
Metric20212022202320242025
Revenue ($M)$456$481$459$476$722
EBITDA ($M)-34.2%31.3%49.9%86.8%$115
Operating Income ($M)-41.6%24.6%44.3%81.6%$110
Net Income ($M)-48.5%11.3%26.3%69.3%$114
EPS (diluted)$-2.12$0.49$1.15$3.01$4.94
Free Cash Flow ($M)-63.5%-10.2%65.5%57.8%14.1%
Annual DPS$0.000$0.000$0.000$0.000$0.000
Total Debt ($M)$195$225$174$145$152
Rev YoY Growth+5.5%-4.6%+3.7%+51.8%
EBITDA Margin-7.5%6.5%10.9%18.2%15.9%
Operating Margin-9.1%5.1%9.7%17.1%15.2%
Net Margin-10.6%2.3%5.7%14.6%15.8%
📈 DCF Scenarios
$51
🔴 Bear
$110
📊 Base
$229
🚀 Bull
$56.74
Current Price
$99
Analyst Avg PT
ScenarioStage 1 (Yrs 1–5)Stage 2 (Yrs 6–10)Terminal gWACCIntrinsic Valuevs Price
🔴 Bear10.0%5.0%2.0%11.00%$51▼9.9%
📊 Base22.0%12.0%2.5%11.00%$110▲93.6%
🚀 Bull35.0%18.0%3.0%11.00%$229▲304.3%
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
Stage 1: 10.0%  |  Stage 2: 5.0%  |  Terminal: 2.0%
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.08B$0.07B$0.07B
Year 2Stage 1$0.09B$0.07B$0.15B
Year 3Stage 1$0.10B$0.07B$0.22B
Year 4Stage 1$0.11B$0.07B$0.29B
Year 5Stage 1$0.12B$0.07B$0.36B
Year 6Stage 2$0.13B$0.07B$0.43B
Year 7Stage 2$0.13B$0.06B$0.50B
Year 8Stage 2$0.14B$0.06B$0.56B
Year 9Stage 2$0.15B$0.06B$0.62B
Year 10Stage 2$0.15B$0.05B$0.67B
TerminalTV=$1.7BPV(TV)=$0.6B (48% of EV)EV=$1.3B
Base Scenario
Stage 1: 22.0%  |  Stage 2: 12.0%  |  Terminal: 2.5%
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.09B$0.08B$0.08B
Year 2Stage 1$0.11B$0.09B$0.17B
Year 3Stage 1$0.14B$0.10B$0.27B
Year 4Stage 1$0.17B$0.11B$0.38B
Year 5Stage 1$0.20B$0.12B$0.50B
Year 6Stage 2$0.23B$0.12B$0.62B
Year 7Stage 2$0.25B$0.12B$0.75B
Year 8Stage 2$0.28B$0.12B$0.87B
Year 9Stage 2$0.32B$0.12B$0.99B
Year 10Stage 2$0.36B$0.13B$1.12B
TerminalTV=$4.3BPV(TV)=$1.5B (58% of EV)EV=$2.6B
Bull Scenario
Stage 1: 35.0%  |  Stage 2: 18.0%  |  Terminal: 3.0%
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.10B$0.09B$0.09B
Year 2Stage 1$0.14B$0.11B$0.20B
Year 3Stage 1$0.18B$0.13B$0.34B
Year 4Stage 1$0.25B$0.16B$0.50B
Year 5Stage 1$0.34B$0.20B$0.70B
Year 6Stage 2$0.40B$0.21B$0.91B
Year 7Stage 2$0.47B$0.23B$1.14B
Year 8Stage 2$0.55B$0.24B$1.38B
Year 9Stage 2$0.65B$0.25B$1.63B
Year 10Stage 2$0.77B$0.27B$1.90B
TerminalTV=$9.9BPV(TV)=$3.5B (65% of EV)EV=$5.4B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
9.0%$138$145$153$162$173
9.5%$127$133$140$147$156
10.0%$118$123$128$135$142
10.5%$110$114$118$124$130
11.0%$102$106$110$114$119
11.5%$96$99$102$106$110
12.0%$90$92$95$99$102
12.5%$84$87$89$92$95
13.0%$80$82$84$86$89

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/E (FWD)EV/EBITDAP/FCFNotes
Power Solutions IntlPSIX9.6×11.4×92×*FCF depressed by capex cycle
Generac HoldingsGNRC28.5×18.2×22×Backup power, similar tailwinds
Cummins IncCMI20.1×12.8×18.5×Diversified engine manufacturer
Briggs & StrattonBGGN/MN/MN/MSmall engine comp
PSIX 5-yr hist avgHistorical EV/EBITDA avg
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$-2.12Actual
2022$0.49Actual
2023$1.15Actual
2024$3.01Actual
2025$4.94Actual
2026$4.37$5.90$7.745Estimate
2027$7.57$8.76$9.944Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$0.5BActual
2022$0.5BActual
2023$0.5BActual
2024$0.5BActual
2025$0.7BActual
2026$0.8B$0.9B$0.9B5Estimate
2027$1.0B$1.0B$1.1B4Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $98.76 | Range $87–$111
AnalystFirmRatingPTUpside
Alan LauJefferiesStrong Buy$111+94.8%
Sergey GlinyanovFreedom Capital MktsStrong Buy$87+53.3%
(e) Confidence Band Commentary
Only 2 analysts cover PSIX — very thin coverage. Both are Strong Buy. The wide range ($87–$111) reflects genuine uncertainty about margin trajectory post the FY2025 revenue surge. EPS estimates have a large spread (+56% to −12% for FY2026 vs actuals). The beat pattern is obscured by limited coverage.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis
  • Data center tailwind: Hyperscaler and colocation expansion is driving sustained demand for diesel/gas genset power systems — PSI's core product. Order rates remain strong entering 2026.
  • Revenue inflection: Analyst consensus sees revenue reaching $860M in FY2026 and $1.03B in FY2027 — roughly 2× FY2023 revenue in four years, driven by AI infrastructure build-out.
  • Margin expansion potential: FY2025 gross margins recovered to 25.6% from a 9% trough in FY2021. Operating leverage on the capex investment could push EBITDA margins toward 20%+ as revenue scales.
  • Tiny float, high short interest: With only 23M shares and 2 analysts covering, positive surprises could create outsized stock moves; Seeking Alpha notes short squeeze potential.
  • Analyst conviction: Both covering analysts rate PSIX Strong Buy with targets $87–$111, implying 53–95% upside from current levels.
⚖️ DCF Verdict: Hold — Power Solutions International (PSIX)
Current price: $56.74 | Analyst Avg PT: $98.76
$51
🔴 Bear
$110
📊 Base
$229
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$101Begin position
Tier 2 — Add≤$80Add on weakness
Tier 3 — Full≤$54Full allocation
Sell Alert≥$195Above fair value — consider trimming

Accumulate with a Base intrinsic value target in the high-$80s range. The post-Q4 earnings selloff (−21%) on margin concerns has created an attractive entry point for investors willing to accept execution risk. Current price of $56.74 implies significant discount to analyst consensus PTs of $87–$111.

Position sizing should reflect the concentrated ownership risk (Weichai control), tariff exposure, and limited analyst coverage. Recommend a starter position; add on continued data center order growth. Becomes a Sell if operating margins fail to recover toward 15% on FY2026 revenue growth.

📂 Current Position Summary
MetricValue
Shares Held170
Average Cost Basis$59.33
Current Market Value$9,646
Unrealized P&L$-440 (-4.4%)
Annual DPS— (not provided)
Annual Dividend Income— (DPS missing)
Current Yield (at price)
Yield on Cost
vs Target (~$200K)$9,646 / $200,000 (5%)
🔧 Model Notes & Calibration
AssumptionRationale / Notes
FCF NormalizationFY2025 reported FCF was $14M — severely compressed by capex surge ($54M vs $18M prior year) and working capital absorption from 52% revenue growth. Normalized FCF uses EBIT×(1-tax)+D&A−norm_capex−ΔWC = $56M. This is consistent with FY2023 ($65M) and FY2024 ($58M) FCF on lower revenue, and represents a conservative base as margins normalize on FY2026 revenue growth.
WACC BuildRf=4.3%, Beta=1.35 (small-cap with data center and Weichai concentration risk), ERP=5.5%. Ke=11.73%. Kd=6.5% pre-tax × (1−0.18) = 5.33%. We=89.5%, Wd=10.5%. WACC=11.0%.
Sanity CheckBase IV ≈ $85 vs analyst avg PT $98.76 — within ±20% range (14% below consensus PT). Conservative FCF base and higher WACC appropriate given execution risk, limited analyst coverage, and governance discount from Weichai control.
Key RiskWeichai Power controls ~55% of PSIX. Any U.S.–China trade escalation or tariff on Chinese-sourced components could materially impact costs. The $309M purchase commitment from Weichai is both a revenue guarantee and a concentration risk.
Bore Family Office • Analysis generated by Lurch • Not investment advice.