
Corsair Gaming Inc
NASDAQ:CRSR

Intrinsic Value
The intrinsic value of one
CRSR
stock under the Base Case scenario is
19.69
USD.
Compared to the current market price of 9.01 USD,
Corsair Gaming Inc
is
Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Corsair Gaming Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Corsair Gaming Inc
Balance Sheet Decomposition
Corsair Gaming Inc
Current Assets | 633.4m |
Cash & Short-Term Investments | 99.8m |
Receivables | 219.2m |
Other Current Assets | 314.3m |
Non-Current Assets | 606.1m |
PP&E | 84.1m |
Intangibles | 509.9m |
Other Non-Current Assets | 12m |
Free Cash Flow Analysis
Corsair Gaming Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Corsair Gaming Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
343.3m
USD
|
Operating Expenses
|
-385.3m
USD
|
Operating Income
|
-42m
USD
|
Other Expenses
|
-54.7m
USD
|
Net Income
|
-96.7m
USD
|
CRSR Profitability Score
Profitability Due Diligence
Corsair Gaming Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
Corsair Gaming Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
CRSR Solvency Score
Solvency Due Diligence
Corsair Gaming Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Corsair Gaming Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CRSR Price Targets Summary
Corsair Gaming Inc
According to Wall Street analysts, the average 1-year price target for
CRSR
is 12.24 USD
with a low forecast of 11.11 USD and a high forecast of 13.65 USD.
Dividends
Current shareholder yield for CRSR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CRSR
stock under the Base Case scenario is
19.69
USD.
Compared to the current market price of 9.01 USD,
Corsair Gaming Inc
is
Undervalued by 54%.