Corsair Gaming, Inc. (CRSR) intrinsic value & 10-year financials
Corsair Gaming, Inc. (CRSR) has a Graham intrinsic value of $0.56 per share. At $12.79 on Oct 17, 2026, the stock trades 2184% above that value. Over the last 9 fiscal years revenue grew 6.7% a year to $1.5B, with an average return on invested capital of 4.7%.
- Graham intrinsic value
- $0.56
- Share price (Oct 17, 2026)
- $12.79
- Price vs Graham value
- 2184% above
- Market cap
- $1.4B
- Revenue (FY2025)
- $1.5B
- Revenue growth (9-yr CAGR)
- 6.7%
- ROIC (10-yr avg)
- 4.7%
- Free cash flow (FY2025)
- $34.7M
CRSR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.5B | -$16.2M | -$0.12 | $34.7M | 0.1% | 0.3% |
| FY2024 | $1.3B | -$85.2M | -$0.95 | $26.0M | -3.8% | -6.9% |
| FY2023 | $1.5B | -$2.6M | $0.03 | $76.4M | 0.7% | 0.7% |
| FY2022 | $1.4B | -$54.4M | -$0.63 | $40.1M | -4.0% | -5.9% |
| FY2021 | $1.9B | $101.0M | $1.01 | $9.2M | 7.2% | 16.7% |
| FY2020 | $1.7B | $103.2M | $1.14 | $160.0M | 9.3% | 20.3% |
| FY2019 | $1.1B | -$8.4M | $0.11 | $28.3M | 2.2% | 2.2% |
| FY2018 | $937.6M | -$13.7M | $0.18 | -$7.9M | 2.3% | 10.4% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Corsair Gaming, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Corsair Gaming, Inc. has historically struggled to out-earn its cost of capital, averaging just 3.9% ROIC.
Corsair Gaming, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Corsair Gaming, Inc. is modeled at 6.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.56 per share.