Loading...

Logitech International SA (NASDAQ:LOGI)

58.31 USD -0.65 USD ( -1.1% )
Watchlist Manager
Logitech International SA Logo
Logitech International SA
NASDAQ:LOGI
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Aug 7, 2022. View other valuation models.

Estimated DCF Value of one LOGI stock is 62.34 USD. Compared to the current market price of 58.31 USD, the stock is Undervalued by 6%.

LOGI DCF Value
Base Case
62.34 USD
Undervaluation 6%
DCF Value
Price
Worst Case
Base Case
Best Case
62.34
DCF Value
Worst Case
Base Case
Best Case
Logitech International SA Competitors:
DCF Valuation
1337
Razer Inc
002577
Shenzhen Rapoo Technology Co Ltd
002912
Shenzhen Sinovatio Technology Co Ltd
ASKTF
Asetek A/S
603106
Cashway Fintech Co Ltd
7752
Ricoh Co Ltd
300968
Guangdong Green Precision Components Co Ltd
AVID
Avid Technology Inc

Valuation Settings

Available Valuations
DCF Valuation Models

You can view valuation models created by the Alpha Spread algorithm, as well as models created by other investors.

1 valuation model available
Alpha Spread
Updated on Aug 7, 2022
Default Valuation
Other investors haven't shared any valuation models for Logitech International SA. There is only Alpha Spread valuation model.

Valuation Settings
Alpha Spread's Valuation Model

You can change any inputs, such as future revenue growth, margins, etc. using our Present Value Calculation block.

Discount Rate
9.71%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
9.71%
Terminal Growth
0%
Growth Period
5 Years
Reset
Save as My Model

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 9B USD
+ Cash & Equivalents 1.3B USD
+ Investments 71.5M USD
Firm Value 10.4B USD
Equity Value 10.4B USD
/ Shares Outstanding 166M
LOGI DCF Value 62.34 USD
Undervalued by 6%

To view the process of calculating the Present Value of Logitech International SA' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Operating Model
Discounted Cash Flow Model

Rotate your device for better experience.

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

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of LOGI stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

LOGI Stock DCF Valuation FAQ

What is the DCF value of one LOGI stock?

Estimated DCF Value of one LOGI stock is 62.34 USD. Compared to the current market price of 58.31 USD, the stock is Undervalued by 6%.

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 Logitech International SA's future free cash flow and discount it at a selected discount rate to calculate its Present Value (9B 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 62.34 USD per one LOGI share.