Cirrus Logic, Inc.

Cirrus Logic, Inc.

CRUSยทNASDAQ

$178.90

+1.7%
TechnologySemiconductors

Cirrus Logic, Inc., a fabless semiconductor company, provides low-power and high-precision mixed-signal processing solutions in the United States and internationally. It offers portable products, including codecs components that integrate analog-to-digital converters (ADCs) and digital-to-analog converters (DACs) into a single integrated circuit (IC); smart codecs, a codec with digital signal processer; boosted amplifiers; digital signal processors; and SoundClear technology, which consists of a portfolio of tools, software, and algorithms that helps to enhance user experience with features, such as louder, high-fidelity sound, audio playback, voice capture, hearing augmentation, and active noise cancellation. The company's audio products are used in smartphones, tablets, wireless headsets, laptops, AR/VR headsets, home theater systems, automotive entertainment systems, and professional audio systems. It also provides high-performance mixed-signal products, such as haptic driver and sensing solutions, camera controllers, power conversion, and control ICs and fast-charging ICs used in various industrial and energy applications comprising digital utility meters, power supplies, energy control, energy measurement, and energy exploration. The company markets and sells its products through direct sales force, external sales representatives, and distributors. Cirrus Logic, Inc. was incorporated in 1984 and is headquartered in Austin, Texas.

At a Glance

Live Snapshot
Market Cap$9.05B
EPS6.2400
P/E Ratio28.67
Earnings Date08/04/2026
Cirrus Logic, Inc.

Cirrus Logic, Inc. Fair Value Envelope

CRUS ยท NASDAQ

Our analysis suggests that CRUS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $178.9, this represents a potential HIDDEN relative to our calculated worth for Cirrus Logic, Inc..

Intrinsic Value
Current Price: $178.9

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$432.8B
+ Cash & Equivalents$800.9M
Firm Value$433.6B
- Debt$134.0M
Equity Value$433.5B
/ Shares Outstanding51,031,052B
DCF Value$8.5K
UNDERVALUED BY 4648%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$996.5M
$1.5B
$2.3B
$3.6B
$5.5B
$8.4B
$12.9B
$19.7B
$30.2B
$46.3B
Maintenance CapEx
-$4.3M
-$6.6M
-$10.1M
-$15.4M
-$23.6M
-$36.1M
-$55.3M
-$84.8M
-$129.9M
-$198.9M
Owner Earnings
$992.3M
$1.5B
$2.3B
$3.6B
$5.5B
$8.4B
$12.8B
$19.6B
$30.1B
$46.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$918.8M
$1.3B
$1.8B
$2.6B
$3.7B
$5.3B
$7.5B
$10.6B
$15.0B
$21.3B
Terminal Value represents 83.8% of Enterprise Value