As of 2024-12-15, the Intrinsic Value of Corsair Gaming Inc (CRSR) is
8.61 USD. This Corsair valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.26 USD, the upside of Corsair Gaming Inc is
18.70%.
The range of the Intrinsic Value is 5.77 - 15.69 USD
Corsair Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.77 - 15.69 |
8.61 |
18.7% |
| DCF (Growth 10y) |
9.28 - 23.76 |
13.46 |
85.4% |
| DCF (EBITDA 5y) |
5.50 - 7.93 |
6.69 |
-7.8% |
| DCF (EBITDA 10y) |
8.48 - 12.85 |
10.50 |
44.6% |
| Fair Value |
-22.51 - -22.51 |
-22.51 |
-410.11% |
| P/E |
(15.62) - 2.85 |
(7.24) |
-199.7% |
| EV/EBITDA |
1.26 - 3.18 |
1.90 |
-73.8% |
| EPV |
6.58 - 10.59 |
8.59 |
18.3% |
| DDM - Stable |
(6.07) - (18.82) |
(12.45) |
-271.4% |
| DDM - Multi |
5.33 - 13.30 |
7.66 |
5.5% |
Corsair Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
760.12 |
| Beta |
1.64 |
| Outstanding shares (mil) |
104.70 |
| Enterprise Value (mil) |
878.43 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.35% |
| Cost of Debt |
5.96% |
| WACC |
8.39% |