|
Market Closed -
Sao Paulo
15:52:47 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 53.75 BRL | +0.43% |
|
-10.15% | -17.89% |
| 10-20 | Synopsys Undervalued as Market Overlooks AI Revenue Opportunity, Morgan Stanley Says | MT |
| 10-20 | Morgan Stanley Adjusts Synopsys Price Target to $574 From $500, Maintains Overweight Rating | MT |
Company Valuation: Synopsys, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: October | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 50,811 | 44,734 | 71,394 | 78,898 | 84,296 | 80,963 | - | - |
| Change | - | -11.96% | 59.6% | 10.51% | 6.84% | -3.95% | - | - |
| Enterprise Value (EV) 1 | 49,478 | 43,337 | 69,822 | 74,863 | 94,798 | 87,634 | 85,441 | 82,909 |
| Change | - | -12.41% | 61.11% | 7.22% | 26.63% | -7.56% | -2.5% | -2.96% |
| P/E | 69.3x | 46.5x | 59.3x | 55.5x | 56.4x | 105x | 51.1x | 32.9x |
| PBR | 9.63x | 8.07x | 11.6x | 8.8x | 2.98x | 2.51x | 2.33x | 2.2x |
| PEG | - | 1.5x | 2.3x | 3.3x | -4.3x | -2.1x | 0x | 0.6x |
| Capitalization / Revenue | 12.1x | 8.8x | 12.2x | 12.9x | 11.9x | 8.33x | 7.33x | 6.47x |
| EV / Revenue | 11.8x | 8.53x | 12x | 12.2x | 13.4x | 9.01x | 7.74x | 6.63x |
| EV / EBITDA | 35.3x | 24x | 31.8x | 29.6x | 34x | 22.8x | 18.4x | 15.6x |
| EV / EBIT | 38.6x | 25.9x | 34.1x | 31.7x | 36x | 21.7x | 17.5x | 14.6x |
| EV / FCF | 35.4x | 27x | 46.1x | 58.3x | 70.3x | 34.6x | 27.5x | 24.3x |
| FCF Yield | 2.83% | 3.7% | 2.17% | 1.71% | 1.42% | 2.89% | 3.63% | 4.12% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.81 | 6.29 | 7.92 | 9.25 | 8.04 | 4.092 | 8.421 | 13.07 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,204 | 5,082 | 5,843 | 6,127 | 7,054 | 9,722 | 11,043 | 12,507 |
| EBITDA 1 | 1,403 | 1,808 | 2,192 | 2,533 | 2,789 | 3,845 | 4,651 | 5,302 |
| EBIT 1 | 1,281 | 1,675 | 2,048 | 2,362 | 2,633 | 4,036 | 4,876 | 5,680 |
| Net income 1 | 757.5 | 984.6 | 1,230 | 1,442 | 1,332 | 773.6 | 1,503 | 2,441 |
| Net Debt 1 | -1,333 | -1,397 | -1,572 | -4,035 | 10,501 | 6,671 | 4,479 | 1,946 |
| Reference price 2 | 333.18 | 292.55 | 469.44 | 513.61 | 453.82 | 430.14 | 430.14 | 430.14 |
| Nbr of stocks (in thousands) | 152,503 | 152,911 | 152,084 | 153,614 | 185,749 | 191,637 | - | - |
| Announcement Date | 12/1/21 | 11/30/22 | 11/29/23 | 12/4/24 | 12/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.44x | 9.75x | 15.92x | 0.74% | 3,870B | |
| 126.43x | 55.94x | 91.06x | -.--% | 471B | |
| 18.9x | 5.5x | 9.58x | 1.59% | 381B | |
| 225.19x | 19.61x | 57.41x | -.--% | 284B | |
| 29.88x | 6.1x | 19.08x | 1.25% | 278B | |
| 2379.4x | 39.78x | 130.12x | -.--% | 244B | |
| 99.58x | 9.89x | 26.46x | -.--% | 162B | |
| 56.07x | 15.15x | 39.92x | -.--% | 128B | |
| 14.83x | 3.94x | 8.25x | -.--% | 105B | |
| Average | 330.75x | 18.41x | 44.20x | 0.4% | 658.2B | |
| Weighted average by Cap. | 143.02x | 14.71x | 29.01x | 0.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SNPS Stock
- S1NP34 Stock
- Valuation Synopsys, Inc.
Select your edition
All financial news and data tailored to specific country editions
