As of 2025-06-01, the Intrinsic Value of Cadence Design Systems Inc (CDNS) is 116.19 USD. This CDNS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 287.07 USD, the upside of Cadence Design Systems Inc is -59.50%.
The range of the Intrinsic Value is 79.47 - 231.56 USD
Based on its market price of 287.07 USD and our intrinsic valuation, Cadence Design Systems Inc (CDNS) is overvalued by 59.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.47 - 231.56 | 116.19 | -59.5% |
| DCF (Growth 10y) | 97.06 - 269.93 | 139.13 | -51.5% |
| DCF (EBITDA 5y) | 131.34 - 250.22 | 173.80 | -39.5% |
| DCF (EBITDA 10y) | 145.21 - 288.08 | 195.73 | -31.8% |
| Fair Value | 19.80 - 19.80 | 19.80 | -93.10% |
| P/E | 154.55 - 294.51 | 218.98 | -23.7% |
| EV/EBITDA | 125.04 - 299.01 | 205.08 | -28.6% |
| EPV | 41.53 - 56.43 | 48.98 | -82.9% |
| DDM - Stable | 39.81 - 157.40 | 98.61 | -65.7% |
| DDM - Multi | 63.81 - 199.92 | 97.20 | -66.1% |
| Market Cap (mil) | 78,381.59 |
| Beta | 1.47 |
| Outstanding shares (mil) | 273.04 |
| Enterprise Value (mil) | 78,081.08 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.61% |
| Cost of Debt | 4.98% |
| WACC | 8.48% |