As of 2024-07-27, the Intrinsic Value of Cadence Design Systems Inc (CDNS) is
71.90 USD. This CDNS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 258.79 USD, the upside of Cadence Design Systems Inc is
%.
The range of the Intrinsic Value is 48.46 - 152.47 USD
71.90 USD
Intrinsic Value
CDNS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.46 - 152.47 |
71.90 |
-72.2% |
| DCF (Growth 10y) |
59.84 - 183.96 |
88.09 |
-66.0% |
| DCF (EBITDA 5y) |
166.29 - 255.68 |
206.62 |
-20.2% |
| DCF (EBITDA 10y) |
163.37 - 294.72 |
219.00 |
-15.4% |
| Fair Value |
95.57 - 95.57 |
95.57 |
-63.07% |
| P/E |
182.07 - 247.33 |
210.90 |
-18.5% |
| EV/EBITDA |
186.61 - 255.02 |
225.29 |
-12.9% |
| EPV |
28.48 - 44.44 |
36.46 |
-85.9% |
| DDM - Stable |
29.03 - 128.09 |
78.56 |
-69.6% |
| DDM - Multi |
36.27 - 131.70 |
57.74 |
-77.7% |
CDNS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
70,874.82 |
| Beta |
1.76 |
| Outstanding shares (mil) |
273.87 |
| Enterprise Value (mil) |
70,511.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.95% |
| Cost of Debt |
4.95% |
| WACC |
9.90% |