Corsair Gaming Inc
NASDAQ:CRSR

Watchlist Manager
Corsair Gaming Inc Logo
Corsair Gaming Inc
NASDAQ:CRSR
Watchlist
Price: 6.18 USD 0.49%
Market Cap: 658.7m USD

Intrinsic Value

The intrinsic value of one CRSR stock under the Base Case scenario is 17.16 USD. Compared to the current market price of 6.18 USD, Corsair Gaming Inc is Undervalued by 64%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CRSR Intrinsic Value
17.16 USD
Undervaluation 64%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Corsair Gaming Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about CRSR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CRSR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Corsair Gaming Inc.

Explain Valuation
Compare CRSR to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CRSR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Corsair Gaming Inc

Current Assets 607.7m
Cash & Short-Term Investments 64.4m
Receivables 191.9m
Other Current Assets 351.4m
Non-Current Assets 590.8m
PP&E 82.4m
Intangibles 493.6m
Other Non-Current Assets 14.9m
Current Liabilities 410m
Accounts Payable 246.2m
Accrued Liabilities 123m
Other Current Liabilities 40.9m
Non-Current Liabilities 188.2m
Long-Term Debt 116.8m
Other Non-Current Liabilities 71.5m
Efficiency

Free Cash Flow Analysis
Corsair Gaming Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Corsair Gaming Inc

Revenue
1.4B USD
Cost of Revenue
-1.1B USD
Gross Profit
389.5m USD
Operating Expenses
-405.9m USD
Operating Income
-16.3m USD
Other Expenses
-19m USD
Net Income
-35.3m USD
Fundamental Scores

CRSR Profitability Score
Profitability Due Diligence

Corsair Gaming Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
ROE is Increasing
Sustainable 3Y Average Gross Margin
ROIC is Increasing
37/100
Profitability
Score

Corsair Gaming Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

CRSR Solvency Score
Solvency Due Diligence

Corsair Gaming Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
46/100
Solvency
Score

Corsair Gaming Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CRSR Price Targets Summary
Corsair Gaming Inc

Wall Street analysts forecast CRSR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CRSR is 9.24 USD with a low forecast of 6.57 USD and a high forecast of 11.55 USD.

Lowest
Price Target
6.57 USD
6% Upside
Average
Price Target
9.24 USD
50% Upside
Highest
Price Target
11.55 USD
87% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Corsair Gaming Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

CRSR Insider Trading
Buy and sell transactions by insiders

CRSR News

Other Videos
What is the Intrinsic Value of one CRSR stock?

The intrinsic value of one CRSR stock under the Base Case scenario is 17.16 USD.

Is CRSR stock undervalued or overvalued?

Compared to the current market price of 6.18 USD, Corsair Gaming Inc is Undervalued by 64%.

Back to Top