As of 2025-05-15, the Intrinsic Value of Logitech International SA (LOGN.SW) is 68.43 CHF. This LOGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.22 CHF, the upside of Logitech International SA is -6.5%.

The range of the Intrinsic Value is 50.21 - 118.83 CHF.

Is LOGN.SW undervalued or overvalued?

Based on its market price of 73.22 CHF and our intrinsic valuation, Logitech International SA (LOGN.SW) is overvalued by 6.5%.

73.22 CHF

Stock Price

68.43 CHF

Intrinsic Value

Intrinsic Value Details

LOGN.SW Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	50.21 - 118.83	68.43	-6.5%
DCF (Growth Exit 10Y)	57.85 - 131.03	77.39	5.7%
DCF (EBITDA Exit 5Y)	34.29 - 53.17	39.29	-46.3%
DCF (EBITDA Exit 10Y)	43.75 - 66.26	50.11	-31.6%
Peter Lynch Fair Value	80.57 - 80.57	80.57	10.04%
P/E Multiples	36.7 - 56.13	43.37	-40.8%
EV/EBITDA Multiples	31.02 - 52.56	35.29	-51.8%
Earnings Power Value	45.54 - 59.13	52.34	-28.5%
Dividend Discount Model - Stable	25.12 - 90.5	57.81	-21.0%
Dividend Discount Model - Multi Stages	26.5 - 73.06	38.75	-47.1%

LOGN.SW Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Societe Industrielle et Financiere de l'Artois SA	4,300.13 - 13,413.65	5,590.30	-40.8%
Diebold Nixdorf Inc	72.61 - 135.08	95.05	94.4%
Quadient SA	12.58 - 40.66	23.05	31.1%
Evolis SA	35.66 - 70	46.28	5.8%
Concurrent Technologies PLC	70.35 - 147.01	92.50	-50.3%
Mgi Digital Technology SA	15.5 - 29.04	19.74	53.6%
Doro AB	37.23 - 69.41	46.44	34.6%
Guillemot Corporation SA	4.44 - 8.23	5.62	12.5%
Tobii AB	(1.08) - 1.89	0.03	-99.2%
Asetek A/S	3.94 - 15.69	8.37	32.0%

LOGN.SW Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	12,373
Beta	1.76
Outstanding shares (mil)	169
Enterprise Value (mil)	11,124

Market risk premium	5.6%
Cost of Equity	8.1%
Cost of Debt	5%
WACC	6.1%