US · CRCT
Cricut, Inc.
- Sector
- Technology · Computer Hardware
- Headquarters
- South Jordan, UT 84095
- Website
- cricut.com
Price · as of 2024-12-31
$4.31
Market cap 910.57M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.87 | +477.03% |
| Intrinsic Value(DCF) | $2.61 | -39.44% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.48 | -88.98% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $1.43 | $8.76 | |||
| 2020 | $1.06 | $70.60 | |||
| 2021 | $7.36 | $46.99 | $1,176.40 | $6.59 | $28.76 |
| 2022 | $6.41 | $39.57 | $0.00 | $4.55 | $0.00 |
| 2023 | $3.67 | $21.10 | $0.10 | $0.00 | $0.00 |
| 2024 | $4.81 | $24.87 | $1.04 | $0.00 | $0.47 |
AI valuation
Our deep-learning model estimates Cricut, Inc.'s (CRCT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.87
- Current price
- $4.31
- AI upside
- +477.03%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.61
-39.44% upside
Graham-Dodd
—
— upside
Graham Formula
$0.48
-88.98% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CRCT | Cricut, Inc. | $4.31 | 910.57M | +477% | -39% | — | -89% | 16.45 | 2.21 | 1.45 | 6.02 | 78.97 | 2.21 | 49.51% | 10.68% | 8.82% | 12.55% | 23.97% | 8.71% | 0.03 | 233.47 | 2.85 | 2.16 | -1.84 | 2083.00% | -688.00% | -671.00% | 23.86% | 1.30 | 109.87% | 10.64% | 175.00% | 22.96% | 9.36 | 2.89 | 1.00 | 4.78 |
| COHU | Cohu, Inc. | $30.20 | 1.42B | +121% | -52% | -91% | — | -19.60 | 1.85 | 3.21 | -170.80 | -291.97 | 3.44 | 34.09% | -12.91% | -16.40% | -9.04% | -9.18% | -6.62% | 0.46 | -28.47 | 6.88 | 5.43 | -16.99 | 671.00% | 1274.00% | -23663.00% | 0.74% | 0.29 | 1.68% | 0.00% | 0.00% | 0.51% | -22.76 | 123.99 | 2.94 | 2.93 |
| CRSR | Corsair Gaming, Inc. | $5.49 | 585.1M | +409% | -58% | -63% | — | -49.15 | 0.97 | 0.42 | 12.37 | — | 4.07 | 28.92% | 0.14% | -0.85% | -2.01% | 0.30% | -1.00% | 0.19 | 0.22 | 1.54 | 0.77 | 0.44 | -8737.00% | 1186.00% | 3350.00% | 5.67% | 0.12 | 5.00% | 0.00% | 0.00% | 17.51% | 306.10 | 18.29 | 0.43 | 1.93 |
| CTS | CTS Corporation | $52.66 | 1.53B | +3% | -59% | -62% | -46% | 23.47 | 2.78 | 2.83 | 12.83 | 147.86 | 8.13 | 38.43% | 15.52% | 12.07% | 12.07% | 11.45% | 8.54% | 0.22 | 19.50 | 2.30 | 1.55 | 0.32 | 1587.00% | 500.00% | 710.00% | 5.63% | 0.93 | 15.09% | 0.31% | 7.30% | 3.97% | 18.71 | 18.21 | 2.91 | 6.93 |
| GCT | GigaCloud Technology Inc. | $44.34 | 1.67B | +26% | +1,649% | -31% | +51% | 11.95 | 3.38 | 1.27 | 10.20 | 67.48 | 3.51 | 23.31% | 11.24% | 10.65% | 30.83% | 21.26% | 12.09% | 0.97 | 724.88 | 2.02 | 1.30 | 0.53 | 1770.00% | 1110.00% | 2823.00% | 11.14% | 0.56 | 31.45% | 0.00% | 0.00% | 12.33% | 11.94 | 9.47 | 1.34 | 3.66 |
| HLIT | Harmonic Inc. | $10.63 | 1.21B | +193% | -59% | -91% | +31% | -28.71 | 3.24 | 3.45 | 53.37 | — | 3.86 | 48.47% | 4.72% | -12.01% | -10.21% | 1.48% | -5.72% | 0.39 | 4.48 | 2.50 | 1.06 | 1.00 | -21515.00% | -4688.00% | 8374.00% | 7.79% | 0.55 | 21.08% | 0.00% | 0.00% | 8.21% | 74.40 | 13.08 | 3.51 | -0.75 |
| RCAT | Red Cat Holdings, Inc. | $11.65 | 1.04B | +349% | +90,147% | — | — | -2.87 | 1.59 | 3.88 | -4.07 | — | 2.25 | 20.64% | -100.22% | -134.85% | -48.92% | -43.86% | -44.02% | 0.05 | -260.55 | 6.13 | 3.45 | 0.24 | -1837.00% | 28600.00% | -4161.00% | -27.22% | -5.08 | -46.18% | 0.00% | 0.00% | 5.24% | -3.66 | -3.47 | 3.66 | 5.62 |
| SSYS | Stratasys Ltd. | $9.63 | 822.75M | +196% | -59% | -86% | -95% | -5.79 | 0.88 | 1.22 | -14.33 | — | 1.19 | 44.86% | -14.96% | -21.01% | -14.34% | -12.11% | -11.12% | 0.04 | -31.45 | 3.07 | 1.82 | 0.95 | -503.00% | -879.00% | -9362.00% | -0.70% | 0.05 | -0.69% | 0.00% | 0.00% | 0.29% | -6.75 | -118.23 | 1.01 | -0.70 |
| TASK | TaskUs, Inc. | $10.62 | 953.73M | +270% | +41% | -7% | +180% | 9.35 | 1.59 | 0.81 | 4.81 | 7.79 | 4.21 | 32.62% | 11.88% | 8.64% | 18.65% | 16.24% | 10.21% | 0.50 | 7.65 | 3.12 | 2.85 | 0.40 | 12000.00% | 1895.00% | -2613.00% | 7.71% | 0.84 | 11.38% | 0.00% | 0.00% | 5.73% | 7.41 | 14.14 | 0.88 | 3.24 |
| UPBD | Upbound Group, Inc. | $21.45 | 1.24B | +862% | -61% | — | -1% | 16.10 | 1.70 | 0.25 | 10.68 | — | -8.30 | 34.45% | 4.76% | 1.56% | 11.06% | 6.60% | 2.47% | 2.67 | 1.98 | 4.07 | 0.73 | 6.36 | -4344.00% | 867.00% | 39273.00% | 20.24% | 0.69 | 10.42% | 7.45% | 120.00% | 7.45% | 13.05 | 12.21 | 0.62 | 2.86 |
| YALA | Yalla Group Limited | $7.08 | 1.11B | +1,005% | -35% | +22% | +73% | 4.80 | 0.91 | 1.89 | -0.08 | 34.63 | 0.91 | 64.53% | 35.74% | 39.95% | 21.09% | 258.29% | 18.62% | 0.00 | — | 6.80 | 6.44 | -3.94 | 1385.00% | 652.00% | 2492.00% | 26.73% | 1.70 | 403.84% | 0.00% | 0.00% | 29.70% | -0.08 | -0.06 | -0.03 | 6.27 |
About Cricut, Inc.
Cricut, Inc. designs and markets a creativity platform that enables users to turn ideas into professional-looking handmade goods. It operates in three segments: Connected Machines, Subscriptions, and Accessories and Materials. The company offers connected machines, design apps, and accessories and materials for users to create personalized birthday cards, mugs, T-shirts, and large-scale interior decorations. Its connected machines include Cricut Joy, Cricut Explore, and Cricut Maker to cut, write, score, and create decorative effects using various materials, such as paper, vinyl, leather, and others; and design apps comprise Design Space app and Cricut Joy-specific app. The company also provides Cricut Access and Cricut Access Premium subscription offerings, and in-app purchases; and a software that integrates its connected machines and design apps. In addition, it offers a range of accessories and materials, such as Cricut EasyPress, Cricut Mug Press, various hand tools, machine replacement tools and blades, and project materials. The company offers its products through its third-party brick-and-mortar and online retail partners; and its website cricut.com, as well as through a network of distributors. It operates in the United States, the United Kingdom, Ireland, Australia, New Zealand, and Western Europe, as well as the Middle East, Latin America, South Africa, and Asia. The company was formerly known as Provo Craft & Novelty, Inc. and changed its name to Cricut, Inc. in March 2018. The company was incorporated in 1969 and is headquartered in South Jordan, Utah.
- CEO
- Ashish Arora
- Employees
- 640
- Beta
- 0.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.61 ÷ $4.31) − 1 = -39.44% (DCF, example).