Valuation Synopsys, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-11-06 EST			5-day change	1st Jan Change
450.46 ^USD	+2.31%		-3.67%	-4.10%

11-04	Synopsys, Inc. Announces Agreement with European Chips Joint Undertaking to Expand Access to Advanced Chip Design Capabilities Through European Chips Design Platform	CI
11-04	Rothschild & Co Redburn Adjusts Price Target on Synopsys to $615 From $550	MT

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	86,325	-	-
Change	-	-11.96%	59.6%	10.51%	6.84%	2.41%	-	-
Enterprise Value (EV) ¹	49,478	43,337	69,822	74,863	94,798	93,050	90,803	88,271
Change	-	-12.41%	61.11%	7.22%	26.63%	-1.84%	-2.41%	-2.79%
P/E	69.3x	46.5x	59.3x	55.5x	56.4x	110x	52.8x	34.5x
PBR	9.63x	8.07x	11.6x	8.8x	2.98x	2.63x	2.44x	2.3x
PEG	-	1.5x	2.3x	3.3x	-4.3x	-2.2x	0x	0.6x
Capitalization / Revenue	12.1x	8.8x	12.2x	12.9x	11.9x	8.88x	7.85x	6.88x
EV / Revenue	11.8x	8.53x	12x	12.2x	13.4x	9.57x	8.25x	7.04x
EV / EBITDA	35.3x	24x	31.8x	29.6x	34x	24.2x	19.3x	16.6x
EV / EBIT	38.6x	25.9x	34.1x	31.7x	36x	23.1x	18.6x	15.4x
EV / FCF	35.4x	27x	46.1x	58.3x	70.3x	36.7x	29.2x	25.9x
FCF Yield	2.83%	3.7%	2.17%	1.71%	1.42%	2.72%	3.42%	3.87%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.81	6.29	7.92	9.25	8.04	4.092	8.531	13.07
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,204	5,082	5,843	6,127	7,054	9,722	11,003	12,538
EBITDA ¹	1,403	1,808	2,192	2,533	2,789	3,845	4,696	5,302
EBIT ¹	1,281	1,675	2,048	2,362	2,633	4,036	4,878	5,718
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	6,725	4,479	1,946
Reference price ²	333.18	292.55	469.44	513.61	453.82	450.46	450.46	450.46
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SYNOPSYS, INC.	110.07x	9.57x	24.2x	-.--%	86.32B
MICROSOFT CORPORATION	26.62x	9.92x	16.06x	0.74%	3,940B
PALANTIR TECHNOLOGIES INC.	95.82x	43.76x	70.53x	-.--%	386B
ORACLE CORPORATION	17.4x	5.28x	9.17x	1.77%	362B
SAP SE	29.16x	5.96x	18.52x	1.28%	271B
PALO ALTO NETWORKS, INC.	203.65x	17.65x	51.68x	-.--%	256B
CROWDSTRIKE HOLDINGS, INC.	1789.01x	36.18x	118.37x	-.--%	223B
APPLOVIN CORPORATION	24.07x	15.46x	18.42x	-.--%	130B
SERVICENOW, INC.	71.34x	6.52x	17.07x	-.--%	106B
ADOBE INC.	13.12x	3.49x	7.29x	-.--%	93.14B
Average	238.03x	15.38x	35.13x	0.38%	585.38B
Weighted average by Cap.	107.27x	12.97x	24.85x	0.67%