The Discounted Cash Flow (DCF) valuation of Cadence Design Systems Inc (CDNS) is 109.53 USD. With the latest stock price at 316.63 USD, the upside of Cadence Design Systems Inc based on DCF is -65.4%.
Based on the latest price of 316.63 USD and our DCF valuation, Cadence Design Systems Inc (CDNS) is a sell. selling CDNS stocks now will result in a potential gain of 65.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.0% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 77.11 - 200.23 | 109.53 |
| Upside | -75.6% - -36.8% | -65.4% |