Corsair Gaming, Inc.
AI Valuation
AI-generated fair value estimate for this company.
AI Fair Value
$12.71
Market Price
$13.65
Overvalued By
7.4%
Method: 10-year unlevered FCF DCF: $89.7M TTM free cash flow base; 4% annual FCF growth years 1-10; 10% discount rate; 2.5% terminal growth; $7.4M net cash; 108.18M diluted shares outstanding.
Reasoning: Corsair is a mature, cyclical PC-gaming-hardware company with thin and historically volatile margins and a near break-even balance sheet, so a conservative flat-growth FCF DCF with a moderate discount rate for cyclicality risk is most appropriate.