As of 2025-08-02, the Intrinsic Value of Credo Technology Group Holding Ltd (CRDO) is 22.64 USD. This CRDO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 107.56 USD, the upside of Credo Technology Group Holding Ltd is -79.00%.
The range of the Intrinsic Value is 14.65 - 47.53 USD
Based on its market price of 107.56 USD and our intrinsic valuation, Credo Technology Group Holding Ltd (CRDO) is overvalued by 79.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (16.32) - (5.03) | (7.78) | -107.2% |
| DCF (Growth 10y) | 14.65 - 47.53 | 22.64 | -79.0% |
| DCF (EBITDA 5y) | 186.94 - 290.43 | 237.52 | 120.8% |
| DCF (EBITDA 10y) | 587.31 - 955.29 | 763.41 | 609.8% |
| Fair Value | 1.52 - 1.52 | 1.52 | -98.59% |
| P/E | 107.56 - 107.58 | 107.57 | 0.0% |
| EV/EBITDA | 44.80 - 66.80 | 55.94 | -48.0% |
| EPV | 0.06 - (0.15) | (0.05) | -100.0% |
| DDM - Stable | 2.93 - 8.62 | 5.78 | -94.6% |
| DDM - Multi | 15.63 - 36.10 | 21.86 | -79.7% |
| Market Cap (mil) | 18,461.60 |
| Beta | 3.26 |
| Outstanding shares (mil) | 171.64 |
| Enterprise Value (mil) | 18,225.27 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.22% |
| Cost of Debt | 5.00% |
| WACC | 6.92% |