As of 2024-12-12, the Intrinsic Value of Logitech International SA (LOGN.SW) is 86.06 CHF. This LOGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.24 CHF, the upside of Logitech International SA is 14.40%.

The range of the Intrinsic Value is 60.41 - 171.42 CHF

	Range	Selected	Upside
a
DCF (Growth 5y)	60.41 - 171.42	86.06	14.4%
DCF (Growth 10y)	68.70 - 185.37	95.84	27.4%
DCF (EBITDA 5y)	37.99 - 45.01	39.89	-47.0%
DCF (EBITDA 10y)	48.43 - 58.93	51.91	-31.0%
Fair Value	104.04 - 104.04	104.04	38.27%
P/E	63.45 - 84.81	71.06	-5.6%
EV/EBITDA	33.26 - 39.34	34.71	-53.9%
EPV	56.11 - 76.60	66.36	-11.8%
DDM - Stable	34.56 - 162.26	98.41	30.8%
DDM - Multi	32.97 - 119.86	51.64	-31.4%