US · CRUS
Cirrus Logic, Inc.
- Sector
- Technology · Semiconductors
- Headquarters
- Austin, TX 78701
- Website
- cirrus.com
Price · as of 2025-03-29
$164.24
Market cap 7.2B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $141.86 | -13.63% |
| Intrinsic Value(DCF) | $45.23 | -72.46% |
| Graham-Dodd Method(GD) | $59.68 | -63.66% |
| Graham Formula(GF) | $86.53 | -47.31% |
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 |
|---|---|---|---|---|---|
| 2011 | $14.09 | $57.62 | $456.67 | $21.37 | $217.15 |
| 2012 | $28.65 | $53.46 | $468.14 | $13.86 | $30.98 |
| 2013 | $18.10 | $70.46 | $10,839.83 | $18.97 | $198.88 |
| 2014 | $23.44 | $51.67 | $834.41 | $18.46 | $0.00 |
| 2015 | $35.67 | $56.29 | $643.02 | $12.31 | $31.16 |
| 2016 | $37.15 | $61.06 | $202.45 | $18.83 | $67.55 |
| 2017 | $67.30 | $92.96 | $639.98 | $34.28 | $158.21 |
| 2018 | $37.53 | $75.58 | $123.88 | $26.54 | $19.79 |
| 2019 | $40.71 | $57.15 | $1.63 | $21.69 | $0.00 |
| 2020 | $71.60 | $73.87 | $2.77 | $29.84 | $43.17 |
| 2021 | $79.51 | $92.06 | $6.67 | $37.66 | $54.74 |
| 2022 | $77.59 | $107.48 | $20.13 | $48.81 | $210.91 |
| 2023 | $76.83 | $83.46 | $27.22 | $37.87 | $45.89 |
| 2024 | $117.52 | $127.04 | $5.79 | $50.73 | $13.06 |
| 2025 | $101.04 | $141.86 | $8.06 | $59.68 | $86.53 |
AI valuation
Our deep-learning model estimates Cirrus Logic, Inc.'s (CRUS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $141.86
- Current price
- $164.24
- AI upside
- -13.63%
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
$45.23
-72.46% upside
Graham-Dodd
$59.68
-63.66% upside
Graham Formula
$86.53
-47.31% 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 |
| CRUS | Cirrus Logic, Inc. | $164.24 | 7.2B | -14% | -72% | -64% | -47% | 16.20 | 2.75 | 2.83 | 9.90 | 72.14 | 3.61 | 52.53% | 21.64% | 17.48% | 17.60% | 20.78% | 14.54% | 0.07 | 456.97 | 6.35 | 4.16 | -0.80 | 2245.00% | 599.00% | 823.00% | 7.74% | 2.28 | 28.24% | 0.00% | 0.00% | 6.46% | 11.98 | 11.83 | 2.59 | 10.52 |
| CAMT | Camtek Ltd. | $167.39 | 7.66B | -52% | -61% | -98% | -33% | 26.29 | 5.67 | 7.26 | 20.52 | 52.25 | 6.75 | 48.91% | 25.18% | 27.61% | 23.12% | 28.22% | 14.11% | 0.38 | 98.78 | 5.00 | 4.05 | 0.57 | 5031.00% | 3610.00% | 5744.00% | 3.60% | 0.99 | 32.43% | 1.93% | 50.70% | 1.94% | 27.15 | 26.17 | 6.84 | 7.53 |
| DLB | Dolby Laboratories, Inc. | $66.57 | 6.38B | — | -53% | -77% | -53% | 24.77 | 2.42 | 4.71 | 15.03 | — | 3.75 | 88.13% | 19.64% | 18.90% | — | — | — | 0.01 | — | 3.17 | 2.77 | -1.75 | — | — | — | 6.77% | 1.08 | — | 1.99% | 49.40% | 4.55% | 21.48 | 13.23 | 4.22 | 8.58 |
| EXLS | ExlService Holdings, Inc. | $31.25 | 5.05B | +54% | +48% | -65% | +5% | 20.02 | 5.51 | 2.41 | 13.02 | 73.41 | 11.00 | 38.37% | 15.03% | 12.02% | 27.25% | 25.88% | 15.12% | 0.44 | 17.82 | 2.56 | 2.07 | 0.66 | 2727.00% | 1356.00% | 3413.00% | 5.93% | 1.08 | 30.83% | 0.00% | 0.00% | 6.54% | 16.26 | 17.11 | 2.44 | 7.27 |
| FOUR | Shift4 Payments, Inc. | $44.07 | 2.98B | +81% | +1,249% | — | -20% | 43.46 | 3.59 | 1.24 | 11.47 | — | -1.24 | 34.16% | 8.40% | 2.85% | 10.58% | 6.99% | 1.73% | 3.20 | 1.85 | 1.66 | 1.30 | 4.75 | -6436.00% | 2550.00% | 6066.00% | 9.65% | 0.48 | 13.18% | 0.58% | 25.20% | 10.00% | 25.14 | 17.68 | 2.11 | 1.12 |
| G | Genpact Limited | $39.72 | 6.85B | +27% | -47% | -74% | +16% | 12.66 | 2.74 | 1.38 | 8.78 | 128.82 | 9.97 | 35.57% | 14.96% | 10.88% | 22.37% | 17.96% | 10.20% | 0.74 | 15.32 | 1.66 | 1.65 | 1.19 | 982.00% | 656.00% | 3856.00% | 10.51% | 0.51 | 22.94% | 1.68% | 21.30% | 5.73% | 10.11 | 10.46 | 1.51 | 3.12 |
| KD | Kyndryl Holdings, Inc. | $12.33 | 2.83B | +390% | +31% | -41% | -81% | 37.09 | 7.67 | 0.62 | 7.42 | — | 44.08 | 20.87% | 3.67% | 1.67% | 22.56% | 9.11% | 2.40% | 3.25 | 5.52 | 1.07 | 0.73 | 1.40 | -17095.00% | -620.00% | -27107.00% | 3.61% | 0.22 | 9.63% | 0.00% | 0.00% | 5.99% | 20.86 | 34.17 | 0.76 | 1.99 |
| OLED | Universal Display Corpora… | $106.69 | 5.07B | -13% | -49% | -67% | -59% | 21.13 | 2.91 | 7.86 | 13.35 | 228.55 | 3.04 | 73.44% | 38.54% | 37.21% | 14.33% | 17.56% | 12.72% | 0.02 | — | 10.06 | 6.69 | -0.28 | 925.00% | 45.00% | -2688.00% | 3.02% | 1.95 | 13.17% | 1.67% | 35.30% | 2.61% | 18.17 | 29.52 | 7.00 | 16.61 |
| ONTO | Onto Innovation Inc. | $215.89 | 10.72B | — | -58% | -83% | -87% | 78.32 | 5.10 | 10.66 | 45.10 | — | 9.25 | 49.72% | 13.22% | 13.60% | — | — | — | 0.00 | — | 5.79 | 4.15 | 0.00 | — | — | — | 2.80% | 1.50 | — | 0.00% | 0.00% | 0.70% | 75.77 | 33.59 | 10.02 | 25.20 |
| SITM | SiTime Corporation | $397.88 | 10.46B | -44% | +79% | -91% | — | -256.52 | 9.52 | 33.69 | -241.15 | — | 11.94 | 53.57% | -18.49% | -13.13% | -4.62% | -18.89% | -3.94% | 0.00 | — | 11.30 | 10.16 | 0.28 | -5753.00% | 6116.00% | -36964.00% | 0.32% | 1.04 | 10.98% | 0.00% | 0.00% | 0.11% | -168.87 | 290.43 | 31.23 | 48.33 |
| SMTC | Semtech Corporation | $90.22 | 8.35B | -54% | -88% | — | — | -11.77 | 3.51 | 2.09 | 19.92 | — | -80.11 | 50.21% | 5.49% | -17.80% | -137.79% | 4.68% | -11.59% | 1.02 | 0.56 | 2.07 | 1.25 | 3.47 | -8673.00% | 467.00% | -13502.00% | 2.30% | 0.20 | 4.66% | 0.00% | 0.00% | 45.74% | 45.90 | 52.34 | 2.52 | 1.93 |
About Cirrus Logic, Inc.
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.
- CEO
- John Forsyth
- Employees
- 1.61K
- Beta
- 1.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($45.23 ÷ $164.24) − 1 = -72.46% (DCF, example).