CDNS
Cadence Design Systems Inc
Price:  
309.14 
USD
Volume:  
1,400,201.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDNS Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Cadence Design Systems Inc (CDNS) is 90.06 USD. This CDNS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 309.14 USD, the upside of Cadence Design Systems Inc is %.

The range of the Intrinsic Value is 61.19 - 184.87 USD

309.14 USD
Stock Price
90.06 USD
Intrinsic Value
Intrinsic Value Details

CDNS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 61.19 - 184.87 90.06 -70.9%
DCF (Growth 10y) 76.75 - 223.73 111.35 -64.0%
DCF (EBITDA 5y) 184.33 - 241.41 204.91 -33.7%
DCF (EBITDA 10y) 194.90 - 285.27 229.22 -25.9%
Fair Value 95.57 - 95.57 95.57 -69.09%
P/E 207.34 - 264.15 236.31 -23.6%
EV/EBITDA 191.52 - 259.27 211.47 -31.6%
EPV 33.72 - 47.27 40.49 -86.9%
DDM - Stable 37.00 - 155.80 96.40 -68.8%
DDM - Multi 48.20 - 161.93 74.79 -75.8%

CDNS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 84,664.17
Beta 1.81
Outstanding shares (mil) 273.87
Enterprise Value (mil) 84,301.06
Market risk premium 4.60%
Cost of Equity 8.72%
Cost of Debt 4.95%
WACC 8.69%