Logitech International S.A.
Bear Case (25th pct.)
-41.2% vs price
Base Case (Median)
-33.2% vs price
Bull Case (75th pct.)
3.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $100.67 | -6.6% | High (40%) |
| PE Comparable | $122.03 | 13.2% | Medium (25%) |
| Growth Trajectory DCF | $64.86 | -39.8% | Medium (20%) |
| Graham Number | $40.45 | -62.5% | Low (10%) |
| EV/EBITDA | $61.86 | -42.6% | Medium (20%) |
| EV/FCF | $132.94 | 23.3% | Medium (20%) |
| Earnings Power Value | $72.00 | -33.2% | Medium (50%) |
Based on 7 out of 8 methods, LOGI appears fairly valued at the current price of $107.82. The base case fair value of $72.00 implies 33.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.