First Time Loading...

Corsair Gaming Inc
NASDAQ:CRSR

Watchlist Manager
Corsair Gaming Inc Logo
Corsair Gaming Inc
NASDAQ:CRSR
Watchlist
Price: 12.52 USD -1.42% Market Closed
Updated: Nov 29, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 25, 2023.

Estimated DCF Value of one CRSR stock is 13.51 USD. Compared to the current market price of 12.52 USD, the stock is Undervalued by 7%.

CRSR DCF Value
Base Case
13.51 USD
Undervaluation 7%
DCF Value
Price
Worst Case
Base Case
Best Case
13.51
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 13.51 USD
Corsair Gaming Inc Competitors:
DCF Valuation
HEAR
Turtle Beach Corp
NTAP
NetApp Inc
OSS
One Stop Systems Inc
DELL
Dell Technologies Inc
SMCI
Super Micro Computer Inc
WDC
Western Digital Corp
AAPL
Apple Inc
HPQ
HP Inc

Valuation Analysis

DCF Financials
Financials used in DCF Calculation

Revenue
1.6B 2.2B
Net Income
69.3m 140m
FCFE
64.2m 133m

Sensitivity Analysis
DCF Value Sensitivity Analysis

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 25, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Corsair Gaming Inc.
Model Settings
Discount Rate
8.8%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.8%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 1.4B USD
Equity Value 1.4B USD
/ Shares Outstanding 103m
CRSR DCF Value 13.51 USD
Undervalued by 7%

To view the process of calculating the Present Value of Corsair Gaming Inc' future free cash flow, see the Present Value Calculation block.

See Also

Discover More
What is the DCF value of one CRSR stock?

Estimated DCF Value of one CRSR stock is 13.51 USD. Compared to the current market price of 12.52 USD, the stock is Undervalued by 7%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Corsair Gaming Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.4B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 13.51 USD per one CRSR share.