|
Market Closed -
Other stock markets
|
Pre-market 07:15:22 | |||
| 373.69 USD | -2.64% |
|
375.77 | +0.56% |
| 07-29 | Nvidia partner ChipAgents raises $60 million to accelerate chip design with AI agents | RE |
| 07-28 | Cadence Design Systems Raises Full-Year Outlook Following Second-Quarter Earnings Beat | 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 | 71,554 | - | - |
| Change | - | -11.96% | 59.6% | 10.51% | 6.84% | -15.12% | - | - |
| Enterprise Value (EV) 1 | 49,478 | 43,337 | 69,822 | 74,863 | 94,798 | 79,041 | 76,944 | 73,429 |
| Change | - | -12.41% | 61.11% | 7.22% | 26.63% | -16.62% | -2.65% | -4.57% |
| P/E | 69.3x | 46.5x | 59.3x | 55.5x | 56.4x | 138x | 56.2x | 36.9x |
| PBR | 9.63x | 8.07x | 11.6x | 8.8x | 2.98x | 2.32x | 2.18x | 2.02x |
| PEG | - | 1.5x | 2.3x | 3.3x | -4.3x | -2.1x | 0x | 0.7x |
| Capitalization / Revenue | 12.1x | 8.8x | 12.2x | 12.9x | 11.9x | 7.39x | 6.67x | 5.96x |
| EV / Revenue | 11.8x | 8.53x | 12x | 12.2x | 13.4x | 8.17x | 7.17x | 6.11x |
| EV / EBITDA | 35.3x | 24x | 31.8x | 26.9x | 34x | 20.8x | 17.6x | 15.2x |
| EV / EBIT | 38.6x | 25.9x | 34.1x | 31.7x | 36x | 20.5x | 17.5x | 14.8x |
| EV / FCF | 35.4x | 27x | 46.1x | 58.3x | 70.3x | 39.3x | 28.9x | 24.2x |
| FCF Yield | 2.83% | 3.7% | 2.17% | 1.71% | 1.42% | 2.55% | 3.46% | 4.13% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.81 | 6.29 | 7.92 | 9.25 | 8.04 | 2.699 | 6.651 | 10.13 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,204 | 5,082 | 5,843 | 6,127 | 7,054 | 9,680 | 10,731 | 12,012 |
| EBITDA 1 | 1,403 | 1,808 | 2,192 | 2,781 | 2,789 | 3,793 | 4,365 | 4,820 |
| EBIT 1 | 1,281 | 1,675 | 2,048 | 2,362 | 2,633 | 3,865 | 4,396 | 4,962 |
| Net income 1 | 757.5 | 984.6 | 1,230 | 1,442 | 1,332 | 519.6 | 1,248 | 1,797 |
| 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 | 373.69 | 373.69 | 373.69 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 138.47x | 8.17x | 20.84x | -.--% | 71.55B | |
| 22.5x | 8.63x | 14.29x | 0.94% | 2,901B | |
| 91x | 36.71x | 61.2x | -.--% | 295B | |
| 103.46x | 32.99x | 104.35x | 0.17% | 106B | |
| 69.46x | 14.63x | 30.94x | -.--% | 91.78B | |
| 477.23x | 20.55x | 82.55x | -.--% | 94.04B | |
| 36.06x | 1.9x | 14.88x | -.--% | 66.37B | |
| 120.09x | 5.26x | 25.78x | -.--% | 46.08B | |
| -33.64x | 4.43x | 21.19x | -.--% | 35.89B | |
| 21.1x | 3.98x | 10.98x | 1.34% | 31.65B | |
| Average | 104.57x | 13.72x | 38.70x | 0.25% | 373.98B | |
| Weighted average by Cap. | 45.91x | 11.73x | 22.99x | 0.75% |
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
