CRUS
Cirrus Logic Inc
Price:  
91.96 
USD
Volume:  
330,010.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRUS Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of Cirrus Logic Inc (CRUS) is 93.94 USD. This CRUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.96 USD, the upside of Cirrus Logic Inc is %.

The range of the Intrinsic Value is 74.14 - 134.24 USD

91.96 USD
Stock Price
93.94 USD
Intrinsic Value
Intrinsic Value Details

CRUS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.14 - 134.24 93.94 2.1%
DCF (Growth 10y) 82.61 - 141.34 102.12 11.0%
DCF (EBITDA 5y) 88.95 - 127.24 109.66 19.3%
DCF (EBITDA 10y) 94.84 - 135.46 115.71 25.8%
Fair Value 47.91 - 47.91 47.91 -47.90%
P/E 85.63 - 132.59 111.76 21.5%
EV/EBITDA 90.82 - 152.24 112.14 21.9%
EPV 71.05 - 85.76 78.40 -14.7%
DDM - Stable 17.71 - 40.50 29.11 -68.4%
DDM - Multi 28.47 - 51.57 36.77 -60.0%

CRUS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,956.64
Beta 1.32
Outstanding shares (mil) 53.90
Enterprise Value (mil) 4,472.71
Market risk premium 4.60%
Cost of Equity 13.08%
Cost of Debt 4.62%
WACC 8.59%