SNPS
Synopsys Inc
Price:  
612.72 
USD
Volume:  
1,202,936.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Synopsys Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Synopsys Inc (SNPS) is 169.75 USD. This Synopsys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 612.72 USD, the upside of Synopsys Inc is %.

The range of the Intrinsic Value is 129.88 - 256.75 USD

612.72 USD
Stock Price
169.75 USD
Intrinsic Value
Intrinsic Value Details

Synopsys Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 129.88 - 256.75 169.75 -72.3%
DCF (Growth 10y) 160.66 - 307.43 207.20 -66.2%
DCF (EBITDA 5y) 303.99 - 663.05 504.64 -17.6%
DCF (EBITDA 10y) 315.84 - 715.12 524.41 -14.4%
Fair Value 217.51 - 217.51 217.51 -64.50%
P/E 200.38 - 483.64 322.64 -47.3%
EV/EBITDA 292.02 - 620.21 547.45 -10.7%
EPV 62.85 - 78.52 70.68 -88.5%
DDM - Stable 76.53 - 215.27 145.90 -76.2%
DDM - Multi 103.68 - 229.01 143.00 -76.7%

Synopsys Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 93,880.96
Beta 1.60
Outstanding shares (mil) 153.22
Enterprise Value (mil) 92,395.00
Market risk premium 4.60%
Cost of Equity 10.20%
Cost of Debt 4.31%
WACC 10.20%