investorscraft@gmail.com

Intrinsic ValueCorsair Gaming, Inc. (CRSR)

Previous Close$8.84
Intrinsic Value
Upside potential
Previous Close
$8.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Corsair Gaming, Inc. operates in the high-performance gaming and streaming peripherals industry, catering to enthusiasts and professionals. The company generates revenue through a diversified portfolio, including gaming peripherals (keyboards, mice, headsets), streaming equipment, and custom PC components. Corsair’s market position is bolstered by its strong brand recognition among gamers and content creators, supported by strategic partnerships with esports organizations and influencers. The company competes in a fragmented but growing market, leveraging its reputation for quality and innovation to differentiate itself from lower-cost alternatives. Corsair’s direct-to-consumer and wholesale distribution channels provide flexibility in reaching its target audience, while its focus on high-margin premium products enhances profitability. The gaming hardware sector remains highly competitive, but Corsair’s niche expertise and loyal customer base position it well for sustained demand, particularly as esports and streaming continue to expand globally.

Revenue Profitability And Efficiency

Corsair reported revenue of $1.32 billion for FY 2024, reflecting its scale in the gaming hardware market. However, the company posted a net loss of $85.2 million, with diluted EPS of -$0.82, indicating profitability challenges amid competitive pressures. Operating cash flow was $35.9 million, while capital expenditures totaled $9.8 million, suggesting moderate reinvestment needs. The negative net income highlights margin pressures, possibly due to input costs or pricing competition.

Earnings Power And Capital Efficiency

The company’s negative earnings power underscores operational headwinds, though its operating cash flow remains positive. Corsair’s capital efficiency appears constrained by its net loss, but its ability to generate cash from operations provides some flexibility. The diluted EPS of -$0.82 reflects weak earnings leverage, likely influenced by higher operating expenses or lower-than-expected revenue growth in certain segments.

Balance Sheet And Financial Health

Corsair’s balance sheet shows $107.0 million in cash and equivalents against total debt of $237.0 million, indicating a leveraged position. The net debt position suggests reliance on financing, though liquidity appears manageable. With no dividends paid, the company retains cash for operational needs or debt reduction. The financial health is stable but could improve with stronger profitability to reduce leverage.

Growth Trends And Dividend Policy

Revenue trends suggest Corsair maintains a solid market presence, but profitability remains a concern. The company does not pay dividends, prioritizing reinvestment or debt management. Growth prospects hinge on demand for premium gaming hardware and expansion in streaming peripherals, though macroeconomic factors could influence discretionary spending. The lack of dividends aligns with its focus on capital retention for growth or balance sheet repair.

Valuation And Market Expectations

Corsair’s valuation likely reflects its mixed performance, with investors weighing its brand strength against profitability challenges. The market may be pricing in expectations of margin improvement or market share gains, though persistent losses could limit upside. Comparables in the gaming hardware sector suggest Corsair trades at a discount to more profitable peers, reflecting its higher risk profile.

Strategic Advantages And Outlook

Corsair’s strategic advantages include its strong brand, diversified product lineup, and ties to the growing esports and streaming markets. The outlook depends on its ability to improve margins, manage debt, and capitalize on industry tailwinds. Success will require balancing innovation with cost discipline, particularly as competition intensifies. Long-term potential remains if Corsair can translate its market position into sustained profitability.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount