|
Market Closed -
Nasdaq
16:00:00 2026-08-31 EDT
|
5-day change | 1st Jan Change | ||
| 439.59 USD | -0.68% |
|
+11.43% | -6.41% |
| 05:02am | Air Liquide rises as Elliott reportedly builds stake, pushes for higher margins | RE |
| 06:16pm | Activist investor Elliott builds Air Liquide stake, pushes for changes, sources say | RE |
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 | 84,242 | - | - |
| Change | - | -11.96% | 59.6% | 10.51% | 6.84% | -0.07% | - | - |
| Enterprise Value (EV) 1 | 49,478 | 43,337 | 69,822 | 74,863 | 94,798 | 91,050 | 89,034 | 85,976 |
| Change | - | -12.41% | 61.11% | 7.22% | 26.63% | -3.95% | -2.21% | -3.43% |
| P/E | 69.3x | 46.5x | 59.3x | 55.5x | 56.4x | 108x | 61.2x | 41.4x |
| PBR | 9.63x | 8.07x | 11.6x | 8.8x | 2.98x | 2.57x | 2.43x | 2.31x |
| PEG | - | 1.5x | 2.3x | 3.3x | -4.3x | -2.2x | 0.8x | 0.9x |
| Capitalization / Revenue | 12.1x | 8.8x | 12.2x | 12.9x | 11.9x | 8.67x | 7.81x | 7x |
| EV / Revenue | 11.8x | 8.53x | 12x | 12.2x | 13.4x | 9.37x | 8.26x | 7.15x |
| EV / EBITDA | 35.3x | 24x | 31.8x | 29.6x | 34x | 23.7x | 19.9x | 17.6x |
| EV / EBIT | 38.6x | 25.9x | 34.1x | 31.7x | 36x | 22.6x | 19.4x | 16.3x |
| EV / FCF | 35.4x | 27x | 46.1x | 58.3x | 70.3x | 35.9x | 29.9x | 27x |
| FCF Yield | 2.83% | 3.7% | 2.17% | 1.71% | 1.42% | 2.79% | 3.34% | 3.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.81 | 6.29 | 7.92 | 9.25 | 8.04 | 4.064 | 7.178 | 10.61 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,204 | 5,082 | 5,843 | 6,127 | 7,054 | 9,722 | 10,780 | 12,028 |
| EBITDA 1 | 1,403 | 1,808 | 2,192 | 2,533 | 2,789 | 3,837 | 4,484 | 4,889 |
| EBIT 1 | 1,281 | 1,675 | 2,048 | 2,362 | 2,633 | 4,037 | 4,590 | 5,282 |
| Net income 1 | 757.5 | 984.6 | 1,230 | 1,442 | 1,332 | 767.2 | 1,320 | 2,006 |
| Net Debt 1 | -1,333 | -1,397 | -1,572 | -4,035 | 10,501 | 6,809 | 4,792 | 1,735 |
| Reference price 2 | 333.18 | 292.55 | 469.44 | 513.61 | 453.82 | 439.59 | 439.59 | 439.59 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 108.16x | 9.37x | 23.73x | -.--% | 84.24B | |
| 25.76x | 9.51x | 15.51x | 0.77% | 3,767B | |
| 123.05x | 53.23x | 86.4x | -.--% | 448B | |
| 70.5x | 14.88x | 31.37x | -.--% | 93.3B | |
| 420.2x | 18.03x | 71.28x | -.--% | 85.12B | |
| 38.28x | 1.92x | 15.3x | -.--% | 69.5B | |
| 196.24x | 6.27x | 24.21x | -.--% | 49.15B | |
| 114.63x | 4.71x | 22.88x | -.--% | 41.08B | |
| 27.42x | 5.66x | 27.17x | -.--% | 36.19B | |
| 22.93x | 4.38x | 12.1x | 1.23% | 35.12B | |
| Average | 114.72x | 12.80x | 33.00x | 0.2% | 470.85B | |
| Weighted average by Cap. | 47.24x | 13.67x | 23.94x | 0.62% |
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
- Valuation Synopsys, Inc.
Select your edition
All financial news and data tailored to specific country editions
