Corsair Gaming, Inc. (CRSR) DCF Valuation

Corsair Gaming, Inc. (CRSR) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Corsair Gaming, Inc. (CRSR) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Take charge of your Corsair Gaming, Inc. (CRSR) valuation analysis with our state-of-the-art DCF Calculator! Preloaded with real CRSR data, this Excel template enables you to adjust forecasts and assumptions to accurately calculate Corsair Gaming's intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,097.2 1,702.4 1,904.1 1,375.1 1,459.9 1,625.5 1,810.0 2,015.4 2,244.1 2,498.8
Revenue Growth, % 0 55.16 11.85 -27.78 6.17 11.35 11.35 11.35 11.35 11.35
EBITDA 59.7 201.6 183.0 -1.1 64.6 101.6 113.1 125.9 140.2 156.1
EBITDA, % 5.44 11.84 9.61 -0.07686725 4.43 6.25 6.25 6.25 6.25 6.25
Depreciation 37.5 43.2 45.1 53.5 50.7 51.0 56.8 63.2 70.4 78.4
Depreciation, % 3.42 2.54 2.37 3.89 3.47 3.14 3.14 3.14 3.14 3.14
EBIT 22.1 158.4 137.9 -54.6 13.9 50.6 56.3 62.7 69.8 77.7
EBIT, % 2.02 9.3 7.24 -3.97 0.95494 3.11 3.11 3.11 3.11 3.11
Total Cash 48.2 133.3 65.1 153.8 175.6 126.3 140.7 156.6 174.4 194.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 202.3 293.6 291.3 235.7 253.3
Account Receivables, % 18.44 17.25 15.3 17.14 17.35
Inventories 151.1 226.0 298.3 192.7 240.2 237.9 264.9 295.0 328.4 365.7
Inventories, % 13.77 13.28 15.67 14.01 16.45 14.64 14.64 14.64 14.64 14.64
Accounts Payable 182.0 299.6 236.1 172.0 240.0 245.6 273.5 304.5 339.0 377.5
Accounts Payable, % 16.59 17.6 12.4 12.51 16.44 15.11 15.11 15.11 15.11 15.11
Capital Expenditure -9.0 -9.0 -11.0 -26.3 -12.8 -15.3 -17.1 -19.0 -21.2 -23.6
Capital Expenditure, % -0.82239 -0.52803 -0.57635 -1.91 -0.87412 -0.94291 -0.94291 -0.94291 -0.94291 -0.94291
Tax Rate, % 191.61 191.61 191.61 191.61 191.61 191.61 191.61 191.61 191.61 191.61
EBITAT 13.9 133.9 121.5 -46.2 -12.8 32.3 36.0 40.1 44.7 49.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -129.0 119.6 22.2 78.2 28.0 51.3 45.1 50.2 55.9 62.3
WACC, % 9.96 10.36 10.43 10.36 8.8 9.98 9.98 9.98 9.98 9.98
PV UFCF
SUM PV UFCF 198.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 65
Terminal Value 1,082
Present Terminal Value 673
Enterprise Value 871
Net Debt 71
Equity Value 800
Diluted Shares Outstanding, MM 106
Equity Value Per Share 7.53

What You Will Get

  • Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to develop various scenarios tailored to Corsair Gaming, Inc. (CRSR).
  • Real-World Data: Corsair’s financial data pre-filled to accelerate your analysis process.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically for you.
  • Customizable and Professional: A sleek Excel model designed to fit your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating forecasts, validating strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life CRSR Financials: Pre-filled historical and projected data for Corsair Gaming, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Corsair’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Corsair’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Corsair Gaming, Inc.'s (CRSR) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures specific to Corsair Gaming.
  • 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes for Corsair Gaming.
  • 5. Present with Confidence: Deliver professional valuation insights to reinforce your investment decisions regarding Corsair Gaming, Inc. (CRSR).

Why Choose Corsair Gaming, Inc. (CRSR)?

  • Enhance Your Gaming Experience: Our products are designed to provide top-notch performance for gamers.
  • Innovative Technology: Cutting-edge features and designs that keep you ahead in the gaming world.
  • Wide Range of Products: From peripherals to gaming systems, we have everything you need.
  • Community Driven: Feedback from gamers shapes our products, ensuring they meet your needs.
  • Trusted Brand: Recognized by gamers and professionals alike for quality and reliability.

Who Should Use This Product?

  • Investors: Accurately assess Corsair Gaming's fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored for clients.
  • Entrepreneurs: Gain insights into financial modeling practices used by leading gaming companies.
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Corsair Gaming's historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Corsair Gaming's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.