CRUS
Cirrus Logic Inc
Price:  
110.27 
USD
Volume:  
257,777.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRUS Intrinsic Value

11.00 %
Upside

What is the intrinsic value of CRUS?

As of 2025-07-06, the Intrinsic Value of Cirrus Logic Inc (CRUS) is 122.40 USD. This CRUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.27 USD, the upside of Cirrus Logic Inc is 11.00%.

The range of the Intrinsic Value is 92.30 - 193.64 USD

Is CRUS undervalued or overvalued?

Based on its market price of 110.27 USD and our intrinsic valuation, Cirrus Logic Inc (CRUS) is undervalued by 11.00%.

110.27 USD
Stock Price
122.40 USD
Intrinsic Value
Intrinsic Value Details

CRUS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 92.30 - 193.64 122.40 11.0%
DCF (Growth 10y) 108.33 - 219.90 141.83 28.6%
DCF (EBITDA 5y) 147.80 - 179.42 161.60 46.6%
DCF (EBITDA 10y) 154.20 - 207.26 177.22 60.7%
Fair Value 147.93 - 147.93 147.93 34.15%
P/E 111.83 - 157.39 133.63 21.2%
EV/EBITDA 127.32 - 158.97 145.31 31.8%
EPV 72.72 - 104.08 88.40 -19.8%
DDM - Stable 25.28 - 74.67 49.98 -54.7%
DDM - Multi 35.70 - 88.47 51.58 -53.2%

CRUS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,685.52
Beta 1.18
Outstanding shares (mil) 51.56
Enterprise Value (mil) 5,159.08
Market risk premium 4.60%
Cost of Equity 13.76%
Cost of Debt 4.48%
WACC 8.79%