Corsair Gaming Inc
NASDAQ:CRSR

Watchlist Manager
Corsair Gaming Inc Logo
Corsair Gaming Inc
NASDAQ:CRSR
Watchlist
Price: 6.71 USD 3.46% Market Closed
Market Cap: 702.5m USD
Have any thoughts about
Corsair Gaming Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one CRSR stock under the Base Case scenario is 22.57 USD. Compared to the current market price of 6.71 USD, Corsair Gaming Inc is Undervalued by 70%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CRSR Relative Value
Base Case
22.57 USD
Undervaluation 70%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
96
vs Industry
81
Median 3Y
0.9
Median 5Y
1
Industry
2.4
Forward
0.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
2
Median 3Y
-7.5
Median 5Y
18.9
Industry
23.2
Forward
-64.5
More Details
18.8
P/OCF
P/OCF
Price to OCF
18.8
vs History
55
vs Industry
14
Median 3Y
20.7
Median 5Y
19.7
Industry
17.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
18
Median 3Y
-11.6
Median 5Y
-17
Industry
21.3
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
94
vs Industry
66
Median 3Y
2.5
Median 5Y
2.7
Industry
2.9
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
94
vs Industry
75
Median 3Y
1
Median 5Y
1.1
Industry
2.4
Forward
0.6
More Details
2.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.5
vs History
94
vs Industry
62
Median 3Y
4.1
Median 5Y
4.6
Industry
4.9
More Details
115.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
115.2
vs History
15
vs Industry
23
Median 3Y
26.7
Median 5Y
22.4
Industry
12.9
Forward
16.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
4
Median 3Y
-18.6
Median 5Y
14.6
Industry
16.5
Forward
20.1
More Details
21.6
EV/OCF
EV/OCF
Enterprise Value to OCF
21.6
vs History
50
vs Industry
12
Median 3Y
23.3
Median 5Y
21.2
Industry
16.3
More Details
30
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
30
vs History
38
vs Industry
6
Median 3Y
29.1
Median 5Y
22.6
Industry
19
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
94
vs Industry
67
Median 3Y
1.6
Median 5Y
1.8
Industry
2.5
More Details

Multiples Across Competitors

CRSR Competitors Multiples
Corsair Gaming Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Corsair Gaming Inc
NASDAQ:CRSR
702.5m USD 0.5 -7.5 115.2 -18.5
US
Apple Inc
NASDAQ:AAPL
3.9T USD 10 41.8 29.3 32
KR
Samsung Electronics Co Ltd
KRX:005930
364.1T KRW 1.2 11.4 3.9 9.5
CN
Xiaomi Corp
HKEX:1810
1.3T HKD 3.7 63.4 54.5 54.5
US
Dell Technologies Inc
NYSE:DELL
83.7B USD 0.9 20.4 10.6 16.2
TW
Quanta Computer Inc
TWSE:2382
1.1T TWD 0.9 20.7 16.5 19.8
US
HP Inc
NYSE:HPQ
31.4B USD 0.6 11.3 7.2 8.7
JP
Canon Inc
TSE:7751
4.9T JPY 1.1 16.5 6.9 10.9
US
Hewlett Packard Enterprise Co
NYSE:HPE
28.5B USD 0.9 11.2 5.5 11.2
JP
Fujifilm Holdings Corp
TSE:4901
3.9T JPY 1.3 16.4 9.2 14.3
US
NetApp Inc
NASDAQ:NTAP
24B USD 3.7 20.8 13.9 16.4
P/E Multiple
Earnings Growth P/E to Growth
US
Corsair Gaming Inc
NASDAQ:CRSR
Average P/E: 23.4
Negative Multiple: -7.5
2 463%
N/A
US
Apple Inc
NASDAQ:AAPL
41.8
53%
0.8
KR
Samsung Electronics Co Ltd
KRX:005930
11.4
251%
0
CN
Xiaomi Corp
HKEX:1810
63.4
76%
0.8
US
Dell Technologies Inc
NYSE:DELL
20.4
136%
0.2
TW
Quanta Computer Inc
TWSE:2382
20.7
116%
0.2
US
HP Inc
NYSE:HPQ
11.3
38%
0.3
JP
Canon Inc
TSE:7751
16.5
44%
0.4
US
Hewlett Packard Enterprise Co
NYSE:HPE
11.2
19%
0.6
JP
Fujifilm Holdings Corp
TSE:4901
16.4
31%
0.5
US
NetApp Inc
NASDAQ:NTAP
20.8
80%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Corsair Gaming Inc
NASDAQ:CRSR
Average EV/EBITDA: 24.8
115.2
115%
1
US
Apple Inc
NASDAQ:AAPL
29.3
31%
0.9
KR
Samsung Electronics Co Ltd
KRX:005930
3.9
123%
0
CN
Xiaomi Corp
HKEX:1810
54.5
116%
0.5
US
Dell Technologies Inc
NYSE:DELL
10.6
54%
0.2
TW
Quanta Computer Inc
TWSE:2382
16.5
123%
0.1
US
HP Inc
NYSE:HPQ
7.2
1%
4.9
JP
Canon Inc
TSE:7751
6.9
26%
0.3
US
Hewlett Packard Enterprise Co
NYSE:HPE
5.5
29%
0.2
JP
Fujifilm Holdings Corp
TSE:4901
9.2
49%
0.2
US
NetApp Inc
NASDAQ:NTAP
13.9
52%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Corsair Gaming Inc
NASDAQ:CRSR
Average EV/EBIT: 19.3
Negative Multiple: -18.5
1 114%
N/A
US
Apple Inc
NASDAQ:AAPL
32
34%
0.9
KR
Samsung Electronics Co Ltd
KRX:005930
9.5
683%
0
CN
Xiaomi Corp
HKEX:1810
54.5
143%
0.4
US
Dell Technologies Inc
NYSE:DELL
16.2
87%
0.2
TW
Quanta Computer Inc
TWSE:2382
19.8
148%
0.1
US
HP Inc
NYSE:HPQ
8.7
11%
0.8
JP
Canon Inc
TSE:7751
10.9
N/A N/A
US
Hewlett Packard Enterprise Co
NYSE:HPE
11.2
57%
0.2
JP
Fujifilm Holdings Corp
TSE:4901
14.3
N/A N/A
US
NetApp Inc
NASDAQ:NTAP
16.4
70%
0.2

See Also

Summary
CRSR intrinsic value, competitors valuation, and company profile.
DCF Valuation
CRSR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CRSR stock valuation using valuation multiples.
Wall Street Estimates
CRSR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CRSR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.