LOGI Rating

LOGI Intrinsic Value

Key Highlights:
As of Mar 03, 2025 LOGI Relative Value is $79.7, which is overvalued by 18.4%, compared to current share price of $97.6.
As of Mar 03, 2025 LOGI DCF Value is $114.1, which is undervalued by 16.9%, compared to current share price of $97.6.
Methodology
Price per share, $
Current share price
97.6

LOGI Share Price History

1W (5.6%)
1M 1.2%
6M 11.8%
YTD 5.9%
1Y 14.9%
3Y 35.5%
5Y 165.1%
10Y 709.3%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

LOGI Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$4,531.5M
Shares Outstanding
154M
Employees
N/A
Valuation (LTM)
Return on Capital
30.9%
17.6%
49.8%
24.7%
Earnings

LOGI Stock Financials

LOGI Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$4,298.5M -5.3% YoY

Operating Income

$587.3M +28.1% YoY

Net Income

$612.1M +67.9% YoY

LOGI Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$1,145.1M +112.2% YoY

Capital Expenditure (CAPEX)

($55.9M) -40.1% YoY

Free Cash Flow (FCF)

$1,089.2M +144.1% YoY

LOGI Income Statement Overview

Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
$4,298.5M (5.3%) YoY
$1,778.0M 3.4% YoY
41.4% margin
Cost of revenue
$2,520.4M (10.6%) YoY
Operating income
$587.3M 28.1% YoY
13.7% margin
Other: $16.4M
Net interest: $50.6M
Operating expenses
$1,190.7M (2.9%) YoY
Pre-tax income
$621.6M 34.1% YoY
14.5% margin
Net income
$612.1M 67.9% YoY
14.2% margin
Income tax
$9,453.0K
1.5% tax rate
R&D
$287.2M 2.3% YoY
6.7% of revenue
SG&A
$882.6M (5.5%) YoY
20.5% of revenue

LOGI Balance Sheet Overview

Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
Assets
Liabilities
Total assets
$3,604.7M
Current assets ($2,631.3M, 73.0% of total)
$1,520.8M (42.2%)
$541.7M (15.0%)
Other current assets
$568.8M (15.8%)
Non-current assets ($973.4M, 27.0% of total)
$44.6M (1.2%)
Other non-current assets
$722.3M (20.0%)
Financial position
($1,443.8M)
$1,520.8M$77.0M
Cash & Short-term Investments
Total Debt

LOGI Stock Ratios

LOGI Earnings Surprises

Crunching data... Almost there!

LOGI Dividends

LOGI Dividend Yield

Crunching data... Almost there!

LOGI Dividend Per Share

Competing with LOGI

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$15.0B
7.0
$95.0
2.7% overvalued
14.9%
$4,531.5M
$888.0M
6.7%
19.6%
42.7%
49.8%
(11.3%)
$113.3B
8.3
$66.4
22.8% overvalued
19.5%
$7,003.1M
$3,676.2M
19.5%
52.5%
64.1%
83.5%
0.0%
$70.2B
5.0
$199.3
108.5% undervalued
(20.7%)
$71.6B
$2,019.0M
(19.0%)
2.8%
21.5%
13.8%
(1,771.2%)
$29.2B
5.6
$87.7
191.9% undervalued
6.9%
$53.8B
$3,266.0M
1.4%
6.1%
21.7%
44.3%
300.7%
$23.1B
7.2
$31.5
12.6% overvalued
(66.4%)
$10.6B
($1,150.6M)
14.6%
(10.9%)
24.9%
22.3%
29.9%
$21.7B
5.9
$92.7
7.3% overvalued
4.7%
$8,035.0M
$824.0M
24.2%
10.3%
31.8%
39.3%
(44.4%)
$20.0B
7.2
$99.1
3.5% undervalued
(5.7%)
$6,507.0M
$1,265.0M
5.3%
19.4%
70.5%
26.6%
200.4%
$16.8B
6.2
$82.9
76.4% undervalued
(26.9%)
$15.6B
$440.0M
38.6%
2.8%
37.3%
14.8%
59.7%
$16.8B
7.0
$15.0
69.6% overvalued
(11.3%)
$3,099.9M
$526.4M
9.5%
17.0%
70.4%
5.1%
21.5%
$5,278.9M
5.8
$2.2
90.3% overvalued
129.0%
$43.1M
($123.7M)
95.4%
(287.1%)
52.2%
(228.2%)
4.6%
$1,565.5M
4.8
$0.5
93.0% overvalued
355.6%
$11.9M
($65.8M)
(19.1%)
(553.0%)
33.5%
(110.9%)
18.3%

FAQ

What is Logitech International S.A. (LOGI) stock rating?

As of today, Logitech International S.A. has a stock rating of 7 (out of 10), which is considered Great.

is Logitech International S.A. (LOGI) a good stock to buy?

As of today, Logitech International S.A. has a Great stock rating, which is 2.7% overvalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 0.5%.