DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Logitech International S.A. (LOGI)

Technology | Computer Hardware

Today's Price

$103.63

Today's Fair Value

$106.79 +3.05%

Margin of Safety

+2.96%

Projected Value (5Y)

$171.99 +65.97%

Dividends Paid (5Y)

$10.05

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 20.1% | CAGR (5y): -7.81%

Diluted Shares Growth Rate

Regression: -0.85% | CAGR (5y): -2.91%

Dividend Growth Rate

Regression: 8.52% | CAGR (5y): 11.13%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 17.82x)

Discount Rate