The Discounted Cash Flow (DCF) valuation of Cadence Design Systems Inc (CDNS) is 81.63 USD. With the latest stock price at 270.15 USD, the upside of Cadence Design Systems Inc based on DCF is -69.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 11.5% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 54.82 - 167.97 | 81.63 |
| Upside | -79.7% - -37.8% | -69.8% |