US · CRSR
Corsair Gaming, Inc.
- Sector
- Technology · Computer Hardware
- Headquarters
- Milpitas, CA 94538
- Website
- corsair.com
Price · as of 2025-12-31
$6.96
Market cap 585.1M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.94 | +301.44% |
| Intrinsic Value(DCF) | $2.31 | -66.81% |
| Graham-Dodd Method(GD) | $2.01 | -71.06% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $0.70 | $3.70 | |||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $34.08 | $58.17 | $2,102.33 | $6.97 | $68.41 |
| 2021 | $18.90 | $55.19 | $482.78 | $8.11 | $21.02 |
| 2022 | $16.32 | $27.31 | $0.00 | $0.00 | $10.43 |
| 2023 | $12.41 | $36.98 | $0.00 | $2.93 | $0.00 |
| 2024 | $11.22 | $65.27 | $0.00 | $0.00 | $1.02 |
| 2025 | $5.78 | $27.94 | $0.00 | $2.01 | $0.00 |
AI valuation
Our deep-learning model estimates Corsair Gaming, Inc.'s (CRSR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.94
- Current price
- $6.96
- AI upside
- +301.44%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.31
-66.81% upside
Graham-Dodd
$2.01
-71.06% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CRSR | Corsair Gaming, Inc. | $6.96 | 585.1M | +301% | -67% | -71% | — | -49.15 | 0.97 | 0.42 | 12.37 | — | 4.07 | 28.92% | 0.14% | -0.85% | -2.01% | 0.30% | -1.00% | 0.19 | 0.22 | 1.54 | 0.77 | 0.44 | -8737.00% | 1186.00% | 3350.00% | 5.67% | 0.12 | 5.00% | 0.00% | 0.00% | 17.51% | 306.10 | 18.29 | 0.43 | 1.93 |
| ADTN | ADTRAN Holdings, Inc. | $10.20 | 817.18M | +269% | -52% | — | +391% | -189102.46 | 5.45 | 7942.30 | 11.26 | — | -3.81 | 38.30% | -15596.00% | -45656.00% | 0.00% | -5.93% | 0.00% | 1.68 | -0.81 | 1.76 | 0.94 | 1.85 | -8995.00% | -9999.00% | 15529.00% | 12.34% | 0.36 | 37.24% | 0.00% | 0.00% | 0.00% | -58.25 | 9.27 | 9083.98 | 0.08 |
| AOSL | Alpha and Omega Semicondu… | $21.01 | 625.27M | +49% | -47% | -45% | — | -8.47 | 1.00 | 1.18 | 19.33 | -1.14 | 1.00 | 23.13% | -4.08% | -13.93% | -11.32% | -3.47% | -8.90% | 0.06 | -10.78 | 2.56 | 1.23 | -2.74 | 74615.00% | 592.00% | -3398.00% | -0.91% | 0.19 | -1.00% | 0.00% | 0.00% | 0.00% | -25.31 | -95.81 | 1.03 | 3.91 |
| ARQQ | Arqit Quantum Inc. | $16.46 | 257.63M | +156% | +401% | — | — | -11.18 | 15.41 | 791.65 | -10.41 | — | 16.70 | -43.40% | -7271.51% | -6668.49% | -192.19% | 486.59% | -107.89% | 0.03 | -802.90 | 2.69 | 2.69 | 0.99 | -7627.00% | 8089.00% | -2101.00% | -7.05% | -1.98 | 396.60% | 0.00% | 0.00% | 4.42% | -9.95 | -12.96 | 723.24 | 1.66 |
| AUR | Aurora Innovation, Inc. | $4.68 | 9.12B | — | -53% | — | — | -10.70 | 4.08 | 2911.75 | -8.74 | — | 5.74 | -466.67% | -30033.33% | -27200.00% | -40.65% | -100.45% | -36.42% | 0.07 | — | 11.86 | 11.50 | 0.07 | -435.00% | — | -512.00% | -7.01% | -5.23 | -68.23% | 0.00% | 0.00% | 0.00% | -8.45 | -12.44 | 2538.75 | 22.08 |
| BLND | Blend Labs, Inc. | $1.68 | 430.28M | +1,566% | -26% | — | — | -18.13 | -13.97 | 4.86 | -21.82 | — | -13.47 | 55.88% | -30.63% | -30.62% | 114.87% | 63.02% | -22.61% | -0.07 | -7.35 | 3.47 | 3.04 | 1.21 | -6842.00% | 330.00% | -8215.00% | -2.91% | -0.33 | 29.07% | 0.00% | 0.00% | 19.96% | -13.96 | -30.26 | 4.27 | -7.66 |
| LAES | SEALSQ Corp | $3.93 | 515.52M | +553% | -46% | — | +704% | -4.87 | 1.33 | 9.41 | -1.74 | -2.18 | 1.33 | 33.95% | -156.55% | -193.07% | -51.15% | -220.02% | -33.79% | 0.11 | -8.28 | 6.00 | 5.73 | 4.78 | 22381.00% | -6347.00% | 9429.00% | -11.40% | -0.72 | -150.71% | 0.00% | 0.00% | 81.56% | -1.60 | -2.34 | 2.51 | 3.03 |
| OPFI | OppFi Inc. | $9.18 | 801.47M | +6,043% | +321% | -82% | -55% | 2.25 | 5.75 | 0.36 | 1.49 | — | 5.75 | 80.00% | 17.97% | 1.38% | 388.01% | 28.52% | 13.49% | 10.13 | 0.52 | 9.43 | 8.98 | 0.88 | -68728.00% | 334.00% | 823.00% | 164.92% | 5.41 | 98.46% | 1.26% | 2.80% | 27.91% | 4.86 | 1.48 | 0.87 | 2.41 |
| RCAT | Red Cat Holdings, Inc. | $11.65 | 1.04B | +349% | +90,147% | — | — | -2.87 | 1.59 | 3.88 | -4.07 | — | 2.25 | 20.64% | -100.22% | -134.85% | -48.92% | -43.86% | -44.02% | 0.05 | -260.55 | 6.13 | 3.45 | 0.24 | -1837.00% | 28600.00% | -4161.00% | -27.22% | -5.08 | -46.18% | 0.00% | 0.00% | 5.24% | -3.66 | -3.47 | 3.66 | 5.62 |
| SSYS | Stratasys Ltd. | $9.63 | 822.75M | +196% | -59% | -86% | -95% | -5.79 | 0.88 | 1.22 | -14.33 | — | 1.19 | 44.86% | -14.96% | -21.01% | -14.34% | -12.11% | -11.12% | 0.04 | -31.45 | 3.07 | 1.82 | 0.95 | -503.00% | -879.00% | -9362.00% | -0.70% | 0.05 | -0.69% | 0.00% | 0.00% | 0.29% | -6.75 | -118.23 | 1.01 | -0.70 |
| YMT | Yimutian Inc. American De… | $0.55 | 284.72M | — | — | — | -64% | — | — | — | — | — | — | 81.05% | -21.09% | -21.63% | 2.45% | 2.99% | -51.16% | -0.20 | -35.30 | 0.10 | 0.04 | -9.18 | -3165.00% | -1397.00% | 20855.00% | — | -0.13 | 5.44% | — | 0.00% | — | — | — | — | — |
About Corsair Gaming, Inc.
Corsair Gaming, Inc., together with its subsidiaries, designs, markets, and distributes gaming and streaming peripherals, components and systems in the Americas, Europe, the Middle East, and the Asia Pacific. The company offers gamer and creator peripherals, including gaming keyboards, mice, headsets, and controllers, as well as capture cards, stream decks, USB microphones, studio accessories, and EpocCam software. It also provides gaming components and systems comprising power supply units, cooling solutions, computer cases, and DRAM modules, as well as prebuilt and custom-built gaming PCs, and others; and PC gaming software comprising iCUE for gamers and Elgato's streaming suite for streamers and content creators. In addition, the company offers coaching and training, and other services. It sells its products through a network of distributors and retailers, including online retailers, as well as directly to consumers through its website. The company was incorporated in 1994 and is headquartered in Fremont, California. Corsair Gaming, Inc. is a subsidiary of Corsair Group (Cayman), LP.
- CEO
- Thi L. La
- Employees
- 2.57K
- Beta
- 1.55
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.31 ÷ $6.96) − 1 = -66.81% (DCF, example).