As of 2024-12-13, the Intrinsic Value of Synopsys Inc (SNPS) is
217.61 USD. This Synopsys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 508.28 USD, the upside of Synopsys Inc is
-57.20%.
The range of the Intrinsic Value is 144.00 - 517.41 USD
217.61 USD
Intrinsic Value
Synopsys Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
144.00 - 517.41 |
217.61 |
-57.2% |
| DCF (Growth 10y) |
184.43 - 651.35 |
277.19 |
-45.5% |
| DCF (EBITDA 5y) |
348.79 - 680.49 |
509.81 |
0.3% |
| DCF (EBITDA 10y) |
382.57 - 830.02 |
583.96 |
14.9% |
| Fair Value |
227.87 - 227.87 |
227.87 |
-55.17% |
| P/E |
266.90 - 623.34 |
410.58 |
-19.2% |
| EV/EBITDA |
341.20 - 771.26 |
558.11 |
9.8% |
| EPV |
70.00 - 101.13 |
85.56 |
-83.2% |
| DDM - Stable |
90.99 - 477.16 |
284.08 |
-44.1% |
| DDM - Multi |
116.98 - 488.17 |
190.01 |
-62.6% |
Synopsys Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
78,076.89 |
| Beta |
2.23 |
| Outstanding shares (mil) |
153.61 |
| Enterprise Value (mil) |
76,252.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.67% |
| Cost of Debt |
4.25% |
| WACC |
8.67% |