What is Cirrus Logic, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Cirrus Logic, Inc.'s reported free cash flow gives $280.37 per share. The share price was $119.92 on September 25, 2026, 57% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.0% | 10.0% | $178.01 | +48% |
| Base | 8.0% | 9.0% | $280.37 | +134% |
| Bull | 13.0% | 8.0% | $471.39 | +293% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $354.96 | $377.85 | $405.83 | $440.80 | $485.76 |
| 8.0% | $299.21 | $314.05 | $331.59 | $352.64 | $378.37 |
| 9.0% | $258.51 | $268.66 | $280.37 | $294.03 | $310.18 |
| 10.0% | $227.54 | $234.75 | $242.93 | $252.28 | $263.07 |
| 11.0% | $203.21 | $208.50 | $214.42 | $221.07 | $228.61 |
Where the presets come from
Base: years 1 to 5 grow at Cirrus Logic, Inc.'s revenue growth rate over the last 5 fiscal years (7.8% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions