As of 2025-11-13, the Intrinsic Value of Logitech International SA (LOGN.SW) is 138.66 CHF. This LOGN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.64 CHF, the upside of Logitech International SA is 43.50%.
The range of the Intrinsic Value is 82.72 - 640.83 CHF
Based on its market price of 96.64 CHF and our intrinsic valuation, Logitech International SA (LOGN.SW) is undervalued by 43.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.72 - 640.83 | 138.66 | 43.5% |
| DCF (Growth 10y) | 88.61 - 632.47 | 143.35 | 48.3% |
| DCF (EBITDA 5y) | 35.97 - 47.70 | 41.88 | -56.7% |
| DCF (EBITDA 10y) | 46.25 - 59.72 | 52.83 | -45.3% |
| Fair Value | 70.36 - 70.36 | 70.36 | -27.19% |
| P/E | 39.85 - 55.73 | 49.62 | -48.7% |
| EV/EBITDA | 27.64 - 39.35 | 32.66 | -66.2% |
| EPV | 51.43 - 65.12 | 58.27 | -39.7% |
| DDM - Stable | 42.77 - 529.77 | 286.27 | 196.2% |
| DDM - Multi | 50.65 - 474.48 | 90.54 | -6.3% |
| Market Cap (mil) | 15,537.78 |
| Beta | 1.64 |
| Outstanding shares (mil) | 160.78 |
| Enterprise Value (mil) | 14,430.11 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.99% |
| Cost of Debt | 5.00% |
| WACC | 5.10% |