As of 2024-12-14, the Intrinsic Value of Cirrus Logic Inc (CRUS) is
137.99 USD. This CRUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 106.71 USD, the upside of Cirrus Logic Inc is
29.30%.
The range of the Intrinsic Value is 110.53 - 189.71 USD
137.99 USD
Intrinsic Value
CRUS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
110.53 - 189.71 |
137.99 |
29.3% |
| DCF (Growth 10y) |
133.37 - 218.77 |
163.19 |
52.9% |
| DCF (EBITDA 5y) |
140.65 - 224.57 |
185.95 |
74.3% |
| DCF (EBITDA 10y) |
159.02 - 249.24 |
205.78 |
92.8% |
| Fair Value |
154.22 - 154.22 |
154.22 |
44.52% |
| P/E |
132.26 - 249.34 |
171.74 |
60.9% |
| EV/EBITDA |
122.91 - 216.83 |
171.64 |
60.8% |
| EPV |
84.77 - 101.04 |
92.90 |
-12.9% |
| DDM - Stable |
35.88 - 80.54 |
58.21 |
-45.4% |
| DDM - Multi |
49.17 - 87.64 |
63.17 |
-40.8% |
CRUS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,670.57 |
| Beta |
1.70 |
| Outstanding shares (mil) |
53.14 |
| Enterprise Value (mil) |
5,224.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.46% |
| Cost of Debt |
4.48% |
| WACC |
7.65% |