CIRRUS LOGIC, INC. (CRUS)
Semiconductors & Related Devices · Technology · $7.9B
Intrinsic Value (Consensus)
$106.47
Current Price
$157.00
Margin of Safety
-32.2%
32.2% Above Intrinsic Value
Value: $106
Price: $157
Valuation Model Estimates
Current Price: $157.00
DCF (Discounted Cash Flow)
$590.04
Graham Number
$86.19
Earnings Power Value
$76.21
Relative Value (P/E)
$157.00
Dividend Discount Model
Not applicable
—
Consensus Value
$106.47
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.85
- EPS (Forward)
- $9.42
- Book Value
- $42.06
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 19.5%
- Debt/Equity
- —
- Revenue Growth
- 5.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance