investorscraft@gmail.com

Intrinsic ValueLogitech International S.A. (LOGN.SW)

Previous CloseCHF66.64
Intrinsic Value
Upside potential
Previous Close
CHF66.64

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. is a global leader in designing and manufacturing peripherals that enhance digital and cloud experiences. The company operates in the computer hardware sector, offering a diversified portfolio including pointing devices, keyboards, webcams, gaming accessories, video conferencing solutions, and audio products. Its revenue model is driven by direct sales and a broad distribution network spanning consumer electronics retailers, e-tailers, and specialty stores. Logitech’s market position is strengthened by its strong brand portfolio, which includes Logitech G for gaming, Ultimate Ears for audio, and Blue Microphones for professional audio solutions. The company competes in both consumer and enterprise markets, leveraging innovation and cross-platform compatibility to maintain its leadership in peripherals. Its focus on hybrid work and gaming trends positions it well in growing segments, while its global supply chain ensures scalability. Logitech’s ability to adapt to evolving user needs—such as remote collaboration and immersive gaming—underscores its resilience in a competitive industry.

Revenue Profitability And Efficiency

Logitech reported revenue of CHF 4.30 billion for FY 2024, with net income of CHF 612.1 million, reflecting a solid margin. The company’s operating cash flow of CHF 1.15 billion highlights efficient operations, while modest capital expenditures (CHF 55.9 million) suggest disciplined reinvestment. Diluted EPS of CHF 3.87 demonstrates strong earnings power, supported by cost management and product mix optimization.

Earnings Power And Capital Efficiency

Logitech’s earnings are underpinned by high-margin product lines, particularly in gaming and video conferencing. The company’s capital efficiency is evident in its robust operating cash flow relative to net income, with minimal debt (CHF 77.0 million) ensuring low financial leverage. Its ability to generate consistent free cash flow supports reinvestment and shareholder returns.

Balance Sheet And Financial Health

Logitech maintains a strong balance sheet, with CHF 1.52 billion in cash and equivalents against total debt of CHF 77.0 million, indicating ample liquidity. The negligible debt-to-equity ratio underscores financial stability, providing flexibility for strategic initiatives or acquisitions. The company’s asset-light model further reinforces its low-risk profile.

Growth Trends And Dividend Policy

Logitech’s growth is driven by secular trends in hybrid work, gaming, and audio peripherals. The company pays a dividend of CHF 1.16 per share, reflecting a commitment to returning capital while retaining funds for innovation. Its share repurchase history and dividend consistency signal a balanced capital allocation strategy.

Valuation And Market Expectations

With a market cap of CHF 10.27 billion, Logitech trades at a premium, reflecting its leadership in peripherals and growth potential. The beta of 0.67 suggests lower volatility than the broader market, aligning with its stable cash flows and defensive positioning in the technology sector.

Strategic Advantages And Outlook

Logitech’s strategic advantages include its strong brand equity, diversified product portfolio, and global distribution network. The company is well-positioned to capitalize on demand for hybrid work solutions and gaming peripherals. Its focus on innovation and operational efficiency supports a positive outlook, though macroeconomic headwinds could impact discretionary spending.

Sources

Company filings, 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