Back to SNPS Overview
NMS · Valuation Lab
SNPS
Synopsys, Inc.
Last$400.82
Market cap76.7B
EV/EBITDA49.2x
Intrinsic value
$2249.89
MoS +82.2% · Undervalued
Assuming 40.8% FCF margin and 41.9% Y1–5 growth.
Upside to price
EV (DCF)439.2B
Terminal share71%
Expected IV$2321.44
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 71% of EV
PV of stage FCFs129.1B
PV of terminal value310B
Enterprise value439.2B
Net cash / (debt)-8.4B
Equity value430.8B
Intrinsic value / share$2249.89
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 12.3B | 5B | 4.6B | 91.3% |
| Y2 | 17.5B | 7.1B | 5.9B | 83.4% |
| Y3 | 24.8B | 10.1B | 7.7B | 76.1% |
| Y4 | 35.2B | 14.4B | 10B | 69.5% |
| Y5 | 49.9B | 20.4B | 12.9B | 63.4% |
| Y6 | 60.4B | 24.7B | 14.3B | 57.9% |
| Y7 | 73.1B | 29.8B | 15.8B | 52.9% |
| Y8 | 88.5B | 36.1B | 17.4B | 48.3% |
| Y9 | 107B | 43.7B | 19.2B | 44.1% |
| Y10 | 129.5B | 52.8B | 21.3B | 40.2% |
| Terminal | — | — | 310B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.