CRUS — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($143.03)
DCF	$555.81	+288.6%
Graham Number	$83.86	-41.4%
Reverse DCF	—	implied g: 1.2%
DDM	—	—
EV/EBITDA	$143.03	-0.0%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $471.30M

Near-term growth (yrs 1–5)(%)Rev: 4.5% / EPS: 26.1%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.35%

Computed WACC: 10.35%

Cost of equity (Re)10.55%(Rf 4.30% + β 1.14 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)98.15%

Debt weight (D/V)1.85%

Results

Intrinsic Value / share$446.46

Current Price$143.03

Upside / Downside+212.1%

Net Debt (used)-$685.05M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	18.1%	22.1%	26.1%	30.1%	34.1%
7.0%	$620.69	$726.49	$846.81	$983.10	$1136.91
8.0%	$496.59	$579.98	$674.76	$782.06	$903.10
9.0%	$411.43	$479.47	$556.75	$644.20	$742.80
10.0%	$349.58	$406.50	$471.10	$544.16	$626.49
11.0%	$302.79	$351.29	$406.32	$468.52	$538.57

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $7.58

Book Value / share($)Yahoo: $41.24

Results

Graham Number$83.86

Current Price$143.03

Margin of Safety-41.4%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.35%

Terminal growth rate(%)

Computed WACC: 10.35%

Cost of equity (Re)10.55%(Rf 4.30% + β 1.14 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)98.15%

Debt weight (D/V)1.85%

Results

Current Price$143.03

Implied Near-term FCF Growth4.4%

Historical Revenue Growth4.5%

Historical Earnings Growth26.1%

Base FCF (TTM)$471.30M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$143.03

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $508.14M

Target EV/EBITDA multipleCurrent: 13.0×

Net Debt($B)Default: -$685.05M

Results

Implied Equity Value / share$143.03

Current Price$143.03

Upside / Downside-0.0%

Implied EV$6.61B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.69B	-$1.69B	-$685.05M	$314.95M	$1.31B
9.0x	$142.39	$122.78	$103.18	$83.57	$63.97
11.0x	$162.31	$142.71	$123.10	$103.50	$83.89
13.0x	$182.24	$162.63	$143.03	$123.42	$103.82
15.0x	$202.16	$182.55	$162.95	$143.34	$123.74
17.0x	$222.08	$202.48	$182.87	$163.27	$143.66

← Overview Financial Statements ← Companies