← Scroll for more →
Logitech International S.A. (LOGI)
Computer Peripheral Equipment, NEC
Latest Price
$100.99
TTM P/E
18.53
Normalized P/E
25.87
Div Yield
--
Book Value
16.39
P/B Ratio
6.16
Valuation metrics
adjust assumptions →EPS: $4.80
Book value / share: $14.92
Formula: √(22.5 × EPS × BVPS)
Graham Number
$40.14
60% downside
Norm. op. income: $655M (median of 7yr)
Tax rate: 15%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$49.11
51% downside
Base FCF: $786M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$393.52
+290% upside
EPS: $4.80
Target P/E: 26×
Formula: EPS × P/E
P/E Fair Value
$124.80
+24% upside