investorscraft@gmail.com

Intrinsic ValueCirrus Logic, Inc. (0HYI.L)

Previous Close£128.02
Intrinsic Value
Upside potential
Previous Close
£128.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 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 fabless semiconductor company specializing in low-power, high-precision mixed-signal processing solutions. The company operates in the highly competitive technology sector, focusing on audio and mixed-signal integrated circuits (ICs) for consumer electronics, industrial, and energy applications. Its core revenue model revolves around designing and selling proprietary ICs, including codecs, amplifiers, and haptic drivers, which are critical components in smartphones, tablets, automotive systems, and AR/VR devices. Cirrus Logic differentiates itself through its SoundClear technology, which enhances audio quality and noise cancellation, catering to premium consumer electronics manufacturers. The company’s market position is bolstered by its long-standing relationships with leading OEMs, particularly in the smartphone industry, where its components are often integrated into flagship devices. While it faces competition from larger semiconductor players, Cirrus Logic maintains a niche focus on high-performance analog and mixed-signal solutions, enabling it to command strong margins. Its diversification into industrial and energy applications, such as power conversion and sensing solutions, provides additional growth avenues beyond its core audio business.

Revenue Profitability And Efficiency

Cirrus Logic reported revenue of $1.90 billion for FY 2025, with net income of $331.51 million, reflecting a net margin of approximately 17.5%. The company’s diluted EPS stood at $6.00, indicating solid earnings power. However, operating cash flow and capital expenditures data were unavailable, limiting a full assessment of cash conversion efficiency. The absence of dividend payouts suggests a reinvestment-focused capital allocation strategy.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-margin semiconductor solutions, with a beta of 0.925 indicating lower volatility relative to the broader market. Cirrus Logic’s fabless model allows it to maintain capital efficiency by outsourcing manufacturing, though specific metrics like ROIC or asset turnover are unavailable. Its focus on proprietary, high-value ICs supports sustained profitability in cyclical markets.

Balance Sheet And Financial Health

Cirrus Logic maintains a robust balance sheet, with $539.62 million in cash and equivalents against total debt of $143.72 million, reflecting a conservative leverage profile. The company’s liquidity position is strong, providing flexibility for R&D investments or strategic acquisitions. The absence of significant debt obligations enhances financial stability in a capital-intensive industry.

Growth Trends And Dividend Policy

Growth is driven by demand for advanced audio and mixed-signal solutions in consumer electronics and emerging markets like AR/VR. The company does not pay dividends, prioritizing reinvestment in innovation and market expansion. Its revenue growth trajectory will depend on adoption of its products in next-generation devices and industrial applications.

Valuation And Market Expectations

With a market cap of $5.34 billion, Cirrus Logic trades at a P/E of approximately 16.1x based on FY 2025 earnings. The valuation reflects expectations of steady demand for its high-margin ICs, though investor sentiment may be tempered by cyclical semiconductor industry risks and reliance on key customers.

Strategic Advantages And Outlook

Cirrus Logic’s strategic advantages include its IP portfolio, customer relationships, and focus on high-growth applications like automotive and AR/VR. The outlook remains positive, supported by secular trends in audio enhancement and energy-efficient ICs, though competition and supply chain risks warrant monitoring.

Sources

Company description, financial data, and market metrics provided by user; additional context inferred from industry trends.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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