investorscraft@gmail.com

Intrinsic Value of Cirrus Logic, Inc. (CRUS)

Previous Close$104.14
Intrinsic Value
Upside potential
Previous Close
$104.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cirrus Logic, Inc. is a leading provider of high-performance, low-power integrated circuits for audio and voice signal processing applications. The company primarily serves the consumer electronics market, with a strong focus on smartphones, tablets, and wearable devices. Its core revenue model is driven by the sale of proprietary mixed-signal and embedded processor ICs, which are critical components in enabling advanced audio features such as noise cancellation, voice recognition, and high-fidelity sound reproduction. Cirrus Logic has established itself as a key supplier to major OEMs, including Apple, which accounts for a significant portion of its revenue. The company’s market position is bolstered by its deep technical expertise, strong R&D capabilities, and long-standing customer relationships. While it faces competition from larger semiconductor players, Cirrus Logic differentiates itself through specialized, high-margin solutions tailored to the evolving needs of the audio processing market. The company’s focus on innovation and energy-efficient designs positions it well in the growing demand for premium audio experiences in consumer electronics.

Revenue Profitability And Efficiency

Cirrus Logic reported revenue of $1.9 billion for FY 2025, with net income of $331.5 million, reflecting a net margin of approximately 17.5%. The company’s diluted EPS stood at $6.00, demonstrating solid profitability. However, operating cash flow and capital expenditures data were unavailable, limiting a full assessment of cash flow efficiency. The absence of these metrics makes it challenging to evaluate the company’s operational efficiency and capital allocation strategies in detail.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust net income and EPS figures, supported by its high-margin product portfolio. With $539.6 million in cash and equivalents and $143.7 million in total debt, Cirrus Logic maintains a strong liquidity position. The lack of operating cash flow data prevents a complete analysis of capital efficiency, but the balance sheet suggests prudent financial management and low leverage.

Balance Sheet And Financial Health

Cirrus Logic’s balance sheet is healthy, with $539.6 million in cash and equivalents and total debt of $143.7 million, resulting in a net cash position. This strong liquidity profile provides flexibility for R&D investments, potential acquisitions, or shareholder returns. The company’s financial health appears stable, with no immediate solvency concerns, though the absence of operating cash flow data limits a deeper assessment of cash generation capabilities.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on high-growth segments like premium audio in consumer electronics suggests potential for sustained expansion. Cirrus Logic does not currently pay a dividend, indicating a preference for reinvesting profits into R&D or other growth initiatives. The lack of historical growth data makes it difficult to project future trends, but the company’s niche market positioning offers opportunities for continued innovation-driven growth.

Valuation And Market Expectations

With a diluted EPS of $6.00 and 53.1 million shares outstanding, Cirrus Logic’s earnings power is substantial. The market likely values the company based on its specialized product portfolio and strong customer relationships, particularly with Apple. However, the absence of operating cash flow and capital expenditure data limits a comprehensive valuation analysis, including free cash flow yield or return on invested capital metrics.

Strategic Advantages And Outlook

Cirrus Logic’s strategic advantages include its deep expertise in audio processing, strong OEM relationships, and high-margin product mix. The company is well-positioned to benefit from the increasing demand for advanced audio features in consumer electronics. However, its heavy reliance on a few key customers, such as Apple, poses concentration risks. The outlook remains positive, provided the company continues to innovate and diversify its customer base.

Sources

Company filings (CIK: 0000772406)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount