investorscraft@gmail.com

Intrinsic ValueLogitech International S.A. (LOGI)

Previous Close$85.84
Intrinsic Value
Upside potential
Previous Close
$85.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Logitech International S.A. operates as a leading provider of peripherals and software for personal computers, tablets, smartphones, and gaming consoles. The company specializes in designing and manufacturing products such as keyboards, mice, webcams, headsets, and video collaboration tools, catering to both consumer and enterprise markets. Logitech’s revenue model is driven by hardware sales, complemented by recurring software and subscription services, particularly in the video conferencing and gaming segments. The company holds a strong position in the global peripherals market, competing with brands like Razer, Corsair, and Microsoft. Its diversified product portfolio and focus on innovation, ergonomics, and sustainability reinforce its competitive edge. Logitech’s strategic partnerships with major tech firms and its direct-to-consumer e-commerce platform further enhance its market reach. The company’s ability to adapt to hybrid work trends and gaming industry growth underscores its resilience in dynamic market conditions.

Revenue Profitability And Efficiency

Logitech reported revenue of $4.55 billion for FY 2025, with net income of $631.5 million, reflecting a robust profitability margin. Diluted EPS stood at $4.13, demonstrating strong earnings performance. Operating cash flow was $842.6 million, indicating efficient cash generation, while capital expenditures of $56.1 million suggest disciplined reinvestment. The company’s ability to maintain high profitability amid market fluctuations highlights its operational efficiency.

Earnings Power And Capital Efficiency

Logitech’s earnings power is evident in its consistent net income growth and high return on invested capital. The absence of total debt and a cash reserve of $1.5 billion underscore its capital efficiency and financial flexibility. The company’s ability to generate substantial operating cash flow relative to capital expenditures further reinforces its strong earnings quality and sustainable business model.

Balance Sheet And Financial Health

Logitech maintains a pristine balance sheet with no debt and $1.5 billion in cash and equivalents, providing significant liquidity. The company’s zero-debt position and strong cash reserves indicate low financial risk and ample capacity for strategic investments, share repurchases, or dividend increases. This financial health positions Logitech favorably for both organic growth and potential acquisitions.

Growth Trends And Dividend Policy

Logitech has demonstrated resilience in revenue growth, supported by demand for hybrid work solutions and gaming peripherals. The company paid a dividend of $1.365 per share, reflecting a commitment to shareholder returns. While growth has moderated from pandemic peaks, Logitech’s focus on innovation and market expansion suggests sustained long-term potential. The dividend policy aligns with its stable cash flow generation.

Valuation And Market Expectations

Logitech’s valuation reflects its strong profitability, cash flow generation, and market leadership. The company trades at a premium relative to peers, justified by its debt-free balance sheet and consistent earnings. Market expectations are anchored in Logitech’s ability to sustain growth in peripherals and expand its software-driven revenue streams, particularly in video collaboration and gaming ecosystems.

Strategic Advantages And Outlook

Logitech’s strategic advantages include its brand strength, innovation pipeline, and global distribution network. The company is well-positioned to capitalize on hybrid work trends, gaming industry growth, and demand for ergonomic solutions. Near-term challenges include macroeconomic headwinds, but Logitech’s diversified product mix and financial resilience support a positive long-term outlook. Continued investment in R&D and strategic partnerships will be key drivers of future success.

Sources

Company filings (10-K), investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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