As of 2025-09-16, the Intrinsic Value of Cirrus Logic Inc (CRUS) is 123.05 USD. This CRUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.58 USD, the upside of Cirrus Logic Inc is 5.50%.
The range of the Intrinsic Value is 96.20 - 180.45 USD
Based on its market price of 116.58 USD and our intrinsic valuation, Cirrus Logic Inc (CRUS) is undervalued by 5.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 96.20 - 180.45 | 123.05 | 5.5% |
| DCF (Growth 10y) | 102.99 - 182.09 | 128.47 | 10.2% |
| DCF (EBITDA 5y) | 169.16 - 256.55 | 204.88 | 75.7% |
| DCF (EBITDA 10y) | 161.37 - 252.14 | 198.02 | 69.9% |
| Fair Value | 159.20 - 159.20 | 159.20 | 36.56% |
| P/E | 166.90 - 270.10 | 213.37 | 83.0% |
| EV/EBITDA | 162.22 - 286.41 | 199.27 | 70.9% |
| EPV | 69.12 - 86.48 | 77.80 | -33.3% |
| DDM - Stable | 32.35 - 77.40 | 54.88 | -52.9% |
| DDM - Multi | 32.39 - 63.64 | 43.27 | -62.9% |
| Market Cap (mil) | 5,984.05 |
| Beta | 1.02 |
| Outstanding shares (mil) | 51.33 |
| Enterprise Value (mil) | 5,435.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.34% |
| Cost of Debt | 4.48% |
| WACC | 8.92% |