MPWR is rated Sell at $1,600.84 versus the reconciled fair value midpoint of $670.46, implying -58.12% upside/downside. Confidence is separately disclosed at 48/100.
Bull: Flawless execution allows MPWR to capture dominant market share in AI power management, sustaining 30%+ growth and expanding margins past 40%.
AI Capex Plateau: Hyperscaler data center spending normalizes, sharply curtailing demand for high-end power management ICs.
MPWR is rated Sell at $1,600.84 versus the reconciled fair value midpoint of $670.46, implying -58.12% upside/downside. Confidence is separately disclosed at 48/100.
Position sizing playbook →| Market cap | $78.6B | |
|---|---|---|
| Revenue (ttm) | 3B | |
| Net income (ttm) | 679.7M | |
| EPS (ttm) | $14.0 | |
| Shares out | 49.1M | |
| P/E (trailing) | 114.6x | |
| P/E (forward) | 53.1x | |
| Dividend | $8.00 (0.50%) | |
| Volume | 686,730 | |
| Beta | 1.74 | |
| Price target | $1366 | -14.7% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | P5 | Trend |
|---|---|---|---|---|---|---|
| Period | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | $1.21B | $1.79B | $1.82B | $2.21B | $2.79B | +23.3% |
| Gross profit | $685.5M | $1.05B | $1.02B | $1.22B | $1.54B | +22.4% |
| Operating income | $262.4M | $526.8M | $481.7M | $539.4M | $728.6M | +29.1% |
| Net income | $242.0M | $437.7M | $427.4M | $1.59B | $621.5M | +26.6% |
| EPS (diluted) | $5.05 | $9.05 | $8.76 | $36.59 | $12.86 | +26.3% |
| EBITDA | $291.1M | $563.9M | $521.9M | $575.8M | $781.1M | +28.0% |
| R&D | $190.6M | $240.2M | $263.6M | $324.7M | $382.3M | +19.0% |
| SG&A | $232.4M | $281.6M | $275.7M | $356.8M | $428.8M | +16.5% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Multi stage moat fade | $499 | 35% |
| Forward earnings | $1120 | 35% |
| Discounted earnings | $423 | 10% |
| FCFF DCF | $306 | 10% |
| Peg adjusted peer | $235 | 5% |
| Owner earnings | $381 | 5% |
| Reverse DCF | $0.00 | 0% |
Recent company headlines from major financial publishers.
Flawless execution allows MPWR to capture dominant market share in AI power management, sustaining 30%+ growth and expanding margins past 40%.
Growth naturally decelerates to a 3% terminal rate as the AI infrastructure cycle matures, with operating margins normalizing around 32%.
End-market concentration triggers severe cyclical contraction, sharply reducing top-line growth and compressing multiples to industry medians.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Multi stage moat fade | 35% | $499 | -68.8% | |
| Forward earnings | 35% | $1120 | -30.0% | |
| Discounted earnings | 10% | $423 | -73.6% | |
| FCFF DCF | 10% | $306 | -80.9% | |
| Peg adjusted peer | 5% | $235 | -85.3% | |
| Owner earnings | 5% | $381 | -76.2% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $670 | -58.1% |
| Ke ↓ / g → | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 9.9% | $562 | $600 | $644 | $694 | $752 |
| 10.9% | $499 | $529 | $562 | $600 | $644 |
| 11.9% | $449 | $473 | $499 | $529 | $562 |
| 12.9% | $408 | $427 | $449 | $473 | $499 |
| 13.9% | $374 | $390 | $408 | $427 | $449 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 7.1 | |
| Balance Sheet | 11% | 8.5 | |
| Profitability | 11% | 6.5 | |
| Revenue Growth | 11% | 7.5 | |
| Risk Assessment | 11% | 7.0 | |
| Competitive Moat | 11% | 6.5 | |
| Earnings Quality | 11% | 9.0 | |
| Capital Efficiency | 11% | 6.5 |
Upcoming earnings date and setup when available.