As of 2026-04-05, the Intrinsic Value of Synopsys Inc (SNPS) is 152.84 USD. This Synopsys valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 395.95 USD, the upside of Synopsys Inc is -61.40%.
The range of the Intrinsic Value is 18.06 - 923.24 USD
Based on its market price of 395.95 USD and our intrinsic valuation, Synopsys Inc (SNPS) is overvalued by 61.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (21.31) - 598.08 | (6.89) | -101.7% |
| DCF (Growth 10y) | (21.43) - 403.36 | (8.20) | -102.1% |
| DCF (EBITDA 5y) | 18.06 - 923.24 | 152.84 | -61.4% |
| DCF (EBITDA 10y) | (19.20) - 907.43 | 22.37 | -94.3% |
| Fair Value | 128.58 - 128.58 | 128.58 | -67.53% |
| P/E | 144.90 - 286.00 | 223.86 | -43.5% |
| EV/EBITDA | 154.36 - 843.94 | 503.39 | 27.1% |
| EPV | (54.00) - (201.78) | (127.89) | -132.3% |
| DDM - Stable | 56.81 - 235.58 | 146.20 | -63.1% |
| DDM - Multi | 113.08 - 373.20 | 174.62 | -55.9% |
| Market Cap (mil) | 75,848.18 |
| Beta | 1.33 |
| Outstanding shares (mil) | 191.56 |
| Enterprise Value (mil) | 83,762.82 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.64% |
| Cost of Debt | 287.81% |
| WACC | 47.55% |