Cirrus Logic, Inc. (CRUS) DCF Valuation

Cirrus Logic, Inc. (CRUS) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Cirrus Logic, Inc. (CRUS) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the Cirrus Logic, Inc. (CRUS) DCF Calculator! Explore authentic financial data for Cirrus Logic, adjust growth predictions and expenses, and instantly observe how these changes affect the intrinsic value of Cirrus Logic, Inc. (CRUS).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 1,281.1 1,369.2 1,781.5 1,897.6 1,788.9 1,957.8 2,142.7 2,345.1 2,566.5 2,808.9
Revenue Growth, % 0 6.88 30.11 6.52 -5.73 9.44 9.44 9.44 9.44 9.44
EBITDA 242.5 285.7 423.4 316.4 402.0 402.2 440.2 481.7 527.2 577.0
EBITDA, % 18.93 20.87 23.77 16.68 22.47 20.54 20.54 20.54 20.54 20.54
Depreciation 60.2 39.4 53.8 60.8 48.3 64.6 70.7 77.4 84.7 92.7
Depreciation, % 4.7 2.88 3.02 3.2 2.7 3.3 3.3 3.3 3.3 3.3
EBIT 182.3 246.3 369.6 255.6 353.7 337.6 369.4 404.3 442.5 484.3
EBIT, % 14.23 17.99 20.75 13.47 19.77 17.24 17.24 17.24 17.24 17.24
Total Cash 314.1 497.9 380.4 480.8 526.5 536.5 587.1 642.6 703.2 769.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 154.0 108.7 240.3 150.5 162.5
Account Receivables, % 12.02 7.94 13.49 7.93 9.08
Inventories 146.7 173.3 138.4 233.5 227.2 222.7 243.8 266.8 292.0 319.6
Inventories, % 11.45 12.65 7.77 12.3 12.7 11.38 11.38 11.38 11.38 11.38
Accounts Payable 78.4 102.7 115.4 81.5 55.5 107.7 117.9 129.0 141.2 154.5
Accounts Payable, % 6.12 7.5 6.48 4.29 3.1 5.5 5.5 5.5 5.5 5.5
Capital Expenditure -21.6 -20.5 -30.0 -36.7 -38.3 -35.0 -38.3 -41.9 -45.9 -50.2
Capital Expenditure, % -1.68 -1.5 -1.68 -1.93 -2.14 -1.79 -1.79 -1.79 -1.79 -1.79
Tax Rate, % 24.55 24.55 24.55 24.55 24.55 24.55 24.55 24.55 24.55 24.55
EBITAT 160.4 218.3 327.2 177.3 266.8 276.8 302.9 331.5 362.8 397.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -23.3 280.3 266.9 162.2 245.0 327.9 305.8 334.6 366.2 400.8
WACC, % 8.85 8.85 8.85 8.83 8.84 8.84 8.84 8.84 8.84 8.84
PV UFCF
SUM PV UFCF 1,342.2
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 413
Terminal Value 7,064
Present Terminal Value 4,624
Enterprise Value 5,966
Net Debt -348
Equity Value 6,314
Diluted Shares Outstanding, MM 56
Equity Value Per Share 112.70

What You Will Get

  • Real CRUS Financial Data: Pre-filled with Cirrus Logic’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Cirrus Logic’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Historical Data: Cirrus Logic's historical financial statements and pre-filled projections.
  • Customizable Assumptions: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Witness Cirrus Logic’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation results and essential metrics clearly.
  • Designed for Precision: A specialized tool for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Cirrus Logic, Inc. (CRUS) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key performance indicators.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Immediately see the updated results, including Cirrus Logic, Inc. (CRUS)'s intrinsic value.
  • Step 5: Use the outputs to make informed investment choices or create comprehensive reports.

Why Choose This Calculator for Cirrus Logic, Inc. (CRUS)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to suit your financial analysis needs.
  • Real-Time Valuation: Observe immediate updates to Cirrus Logic's valuation as you change inputs.
  • Pre-Loaded Data: Comes equipped with Cirrus Logic’s latest financial information for swift evaluations.
  • Widely Endorsed: Favored by investors and analysts for making strategic decisions.

Who Should Use This Product?

  • Finance Students: Explore valuation methods and apply them using real-time data for Cirrus Logic, Inc. (CRUS).
  • Academics: Integrate advanced financial models into your teaching or research on Cirrus Logic, Inc. (CRUS).
  • Investors: Validate your investment strategies and evaluate valuation scenarios for Cirrus Logic, Inc. (CRUS).
  • Analysts: Enhance your analysis with a customizable DCF model tailored for Cirrus Logic, Inc. (CRUS).
  • Small Business Owners: Understand the analytical approaches used for assessing companies like Cirrus Logic, Inc. (CRUS).

What the Template Contains

  • Pre-Filled DCF Model: Cirrus Logic, Inc.'s (CRUS) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Cirrus Logic, Inc.'s (CRUS) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.