|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 445.50 USD | +0.48% |
|
+1.91% | -5.16% |
| 07-07 | Synopsys to Discontinue Chip Manufacturing Software to Focus on AI Design | MT |
| 07-07 | Synopsys to cut chip fab manufacturing control software in shift to AI design, 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 | 85,304 | - | - |
| Change | - | -11.96% | 59.6% | 10.51% | 6.84% | 1.2% | - | - |
| Enterprise Value (EV) 1 | 49,478 | 43,337 | 69,822 | 74,863 | 94,798 | 92,791 | 90,694 | 87,180 |
| Change | - | -12.41% | 61.11% | 7.22% | 26.63% | -2.12% | -2.26% | -3.88% |
| P/E | 69.3x | 46.5x | 59.3x | 55.5x | 56.4x | 165x | 66.6x | 43.6x |
| PBR | 9.63x | 8.07x | 11.6x | 8.8x | 2.98x | 2.76x | 2.6x | 2.41x |
| PEG | - | 1.5x | 2.3x | 3.3x | -4.3x | -2.5x | 0x | 0.8x |
| Capitalization / Revenue | 12.1x | 8.8x | 12.2x | 12.9x | 11.9x | 8.81x | 7.95x | 7.1x |
| EV / Revenue | 11.8x | 8.53x | 12x | 12.2x | 13.4x | 9.59x | 8.45x | 7.26x |
| EV / EBITDA | 35.3x | 24x | 31.8x | 26.9x | 34x | 23.7x | 20.1x | 17.4x |
| EV / EBIT | 38.6x | 25.9x | 34.1x | 31.7x | 36x | 24x | 20.7x | 17.6x |
| EV / FCF | 35.4x | 27x | 46.1x | 58.3x | 70.3x | 46.1x | 33.3x | 27.5x |
| FCF Yield | 2.83% | 3.7% | 2.17% | 1.71% | 1.42% | 2.17% | 3% | 3.64% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.81 | 6.29 | 7.92 | 9.25 | 8.04 | 2.706 | 6.691 | 10.21 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,204 | 5,082 | 5,843 | 6,127 | 7,054 | 9,679 | 10,729 | 12,008 |
| EBITDA 1 | 1,403 | 1,808 | 2,192 | 2,781 | 2,789 | 3,918 | 4,513 | 5,000 |
| EBIT 1 | 1,281 | 1,675 | 2,048 | 2,362 | 2,633 | 3,859 | 4,387 | 4,940 |
| Net income 1 | 757.5 | 984.6 | 1,230 | 1,442 | 1,332 | 521.5 | 1,253 | 1,791 |
| Net Debt 1 | -1,333 | -1,397 | -1,572 | -4,035 | 10,501 | 7,487 | 5,390 | 1,875 |
| Reference price 2 | 333.18 | 292.55 | 469.44 | 513.61 | 453.82 | 445.50 | 445.50 | 445.50 |
| Nbr of stocks (in thousands) | 152,503 | 152,911 | 152,084 | 153,614 | 185,749 | 191,479 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 164.63x | 9.59x | 23.69x | -.--% | 85.3B | |
| 22.2x | 8.52x | 14.17x | 0.96% | 2,861B | |
| 93.99x | 37.9x | 63.36x | -.--% | 304B | |
| 126.3x | 40.33x | 127.55x | 0.14% | 130B | |
| 85.38x | 17.16x | 37.28x | -.--% | 106B | |
| 465.2x | 20.01x | 80.43x | -.--% | 91.67B | |
| 36.94x | 1.96x | 15.33x | -.--% | 68.07B | |
| 123.9x | 5.18x | 25.62x | -.--% | 45.15B | |
| -36.64x | 4.91x | 23.51x | -.--% | 39.63B | |
| 101.4x | 5.28x | 25.41x | -.--% | 32.56B | |
| Average | 118.33x | 15.08x | 43.63x | 0.11% | 376.27B | |
| Weighted average by Cap. | 48.95x | 12.31x | 24.89x | 0.73% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
