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 $278.65 per share. The share price was $120.17 on November 10, 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% | $176.29 | +47% |
| Base | 8.0% | 9.0% | $278.65 | +132% |
| Bull | 13.0% | 8.0% | $469.67 | +291% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $353.25 | $376.14 | $404.11 | $439.08 | $484.04 |
| 8.0% | $297.49 | $312.34 | $329.88 | $350.93 | $376.66 |
| 9.0% | $256.79 | $266.94 | $278.65 | $292.32 | $308.46 |
| 10.0% | $225.82 | $233.04 | $241.22 | $250.57 | $261.35 |
| 11.0% | $201.50 | $206.79 | $212.70 | $219.36 | $226.89 |
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