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 Segment | Revenue | % of Total | YoY Growth | Margin | Notes |
|---|
| Industrial Power Systems | $722M | 100% | +51.8% | — | Single segment; includes data center standby, forklifts, aerial platforms |
📊 Financial Snapshot
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue ($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
| Scenario | Stage 1 (Yrs 1–5) | Stage 2 (Yrs 6–10) | Terminal g | WACC | Intrinsic Value | vs Price |
|---|
| 🔴 Bear | 10.0% | 5.0% | 2.0% | 11.00% | $51 | ▼9.9% |
| 📊 Base | 22.0% | 12.0% | 2.5% | 11.00% | $110 | ▲93.6% |
| 🚀 Bull | 35.0% | 18.0% | 3.0% | 11.00% | $229 | ▲304.3% |


📋 Full 10-Year Projection Tables
Bear Scenario
Stage 1: 10.0% | Stage 2: 5.0% | Terminal: 2.0%
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $0.08B | $0.07B | $0.07B |
| Year 2 | Stage 1 | $0.09B | $0.07B | $0.15B |
| Year 3 | Stage 1 | $0.10B | $0.07B | $0.22B |
| Year 4 | Stage 1 | $0.11B | $0.07B | $0.29B |
| Year 5 | Stage 1 | $0.12B | $0.07B | $0.36B |
| Year 6 | Stage 2 | $0.13B | $0.07B | $0.43B |
| Year 7 | Stage 2 | $0.13B | $0.06B | $0.50B |
| Year 8 | Stage 2 | $0.14B | $0.06B | $0.56B |
| Year 9 | Stage 2 | $0.15B | $0.06B | $0.62B |
| Year 10 | Stage 2 | $0.15B | $0.05B | $0.67B |
| Terminal | — | TV=$1.7B | PV(TV)=$0.6B (48% of EV) | EV=$1.3B |
Base Scenario
Stage 1: 22.0% | Stage 2: 12.0% | Terminal: 2.5%
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $0.09B | $0.08B | $0.08B |
| Year 2 | Stage 1 | $0.11B | $0.09B | $0.17B |
| Year 3 | Stage 1 | $0.14B | $0.10B | $0.27B |
| Year 4 | Stage 1 | $0.17B | $0.11B | $0.38B |
| Year 5 | Stage 1 | $0.20B | $0.12B | $0.50B |
| Year 6 | Stage 2 | $0.23B | $0.12B | $0.62B |
| Year 7 | Stage 2 | $0.25B | $0.12B | $0.75B |
| Year 8 | Stage 2 | $0.28B | $0.12B | $0.87B |
| Year 9 | Stage 2 | $0.32B | $0.12B | $0.99B |
| Year 10 | Stage 2 | $0.36B | $0.13B | $1.12B |
| Terminal | — | TV=$4.3B | PV(TV)=$1.5B (58% of EV) | EV=$2.6B |
Bull Scenario
Stage 1: 35.0% | Stage 2: 18.0% | Terminal: 3.0%
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $0.10B | $0.09B | $0.09B |
| Year 2 | Stage 1 | $0.14B | $0.11B | $0.20B |
| Year 3 | Stage 1 | $0.18B | $0.13B | $0.34B |
| Year 4 | Stage 1 | $0.25B | $0.16B | $0.50B |
| Year 5 | Stage 1 | $0.34B | $0.20B | $0.70B |
| Year 6 | Stage 2 | $0.40B | $0.21B | $0.91B |
| Year 7 | Stage 2 | $0.47B | $0.23B | $1.14B |
| Year 8 | Stage 2 | $0.55B | $0.24B | $1.38B |
| Year 9 | Stage 2 | $0.65B | $0.25B | $1.63B |
| Year 10 | Stage 2 | $0.77B | $0.27B | $1.90B |
| Terminal | — | TV=$9.9B | PV(TV)=$3.5B (65% of EV) | EV=$5.4B |
🔲 Sensitivity Table
| WACC \ gT | 1.5% | 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%.
📉 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.

🏦 Comparable Valuation
| Company | Ticker | P/E (FWD) | EV/EBITDA | P/FCF | Notes |
|---|
| Power Solutions Intl | PSIX | 9.6× | 11.4× | 92×* | FCF depressed by capex cycle |
| Generac Holdings | GNRC | 28.5× | 18.2× | 22× | Backup power, similar tailwinds |
| Cummins Inc | CMI | 20.1× | 12.8× | 18.5× | Diversified engine manufacturer |
| Briggs & Stratton | BGG | N/M | N/M | N/M | Small engine comp |
| PSIX 5-yr hist avg | — | — | 8× | — | Historical EV/EBITDA avg |
🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $-2.12 | — | — | — | Actual |
| 2022 | $0.49 | — | — | — | Actual |
| 2023 | $1.15 | — | — | — | Actual |
| 2024 | $3.01 | — | — | — | Actual |
| 2025 | $4.94 | — | — | — | Actual |
| 2026 | $4.37 | $5.90 | $7.74 | 5 | Estimate |
| 2027 | $7.57 | $8.76 | $9.94 | 4 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $0.5B | — | — | — | Actual |
| 2022 | $0.5B | — | — | — | Actual |
| 2023 | $0.5B | — | — | — | Actual |
| 2024 | $0.5B | — | — | — | Actual |
| 2025 | $0.7B | — | — | — | Actual |
| 2026 | $0.8B | $0.9B | $0.9B | 5 | Estimate |
| 2027 | $1.0B | $1.0B | $1.1B | 4 | Estimate |
(c) Individual Analyst Price Targets
Consensus: Avg $98.76 | Range $87–$111
| Analyst | Firm | Rating | PT | Upside |
|---|
| Alan Lau | Jefferies | Strong Buy | $111 | +94.8% |
| Sergey Glinyanov | Freedom Capital Mkts | Strong 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.


💡 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
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$101 | Begin position |
| Tier 2 — Add | ≤$80 | Add on weakness |
| Tier 3 — Full | ≤$54 | Full allocation |
| Sell Alert | ≥$195 | Above 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
| Metric | Value |
|---|
| Shares Held | 170 |
| 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
| Assumption | Rationale / Notes |
|---|
| FCF Normalization | FY2025 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 Build | Rf=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 Check | Base 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 Risk | Weichai 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.