|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 299.46 USD | +3.86% |
|
+5.62% | -4.20% |
| Feb. 12 | Cadence Design Gets 'Warning' Shot, Oppenheimer Says | MT |
| Feb. 10 | Cadence Unleashes ChipStack Ai Super Agent | CI |
Company Valuation: Cadence Design Systems, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 38,055 | 51,645 | 44,066 | 74,102 | 82,405 | 81,513 | 81,513 | - |
| Change | - | 35.71% | -14.68% | 68.16% | 11.21% | -1.08% | 0% | - |
| Enterprise Value (EV) 1 | 37,823 | 50,904 | 43,932 | 73,742 | 82,237 | 80,921 | 79,804 | 78,212 |
| Change | - | 34.58% | -13.7% | 67.86% | 11.52% | -1.6% | -1.38% | -2% |
| P/E ratio | 64.7x | 74.5x | 52x | 71.3x | 78x | 77.8x | 56.4x | 48.3x |
| PBR | 15.3x | 19x | 15.9x | 21.8x | 17.4x | 15x | 12.7x | 10.2x |
| PEG | - | 4x | 2.2x | 3x | 99.32x | 2,218.74x | 1.5x | 2.9x |
| Capitalization / Revenue | 14.2x | 17.3x | 12.4x | 18.1x | 17.8x | 15.4x | 13.7x | 12.2x |
| EV / Revenue | 14.1x | 17x | 12.3x | 18x | 17.7x | 15.3x | 13.4x | 11.7x |
| EV / EBITDA | 34.7x | 40.8x | 28x | 40.6x | 39x | 32x | 27.4x | 23.2x |
| EV / EBIT | 40.1x | 46.1x | 30.6x | 44.1x | 43x | 34.6x | 29.7x | 25.5x |
| EV / FCF | 46.7x | 49.2x | 39.3x | 59.1x | 73.6x | 51.7x | 42.2x | 34.2x |
| FCF Yield | 2.14% | 2.03% | 2.55% | 1.69% | 1.36% | 1.93% | 2.37% | 2.93% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.11 | 2.5 | 3.09 | 3.82 | 3.85 | 3.851 | 5.308 | 6.198 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,683 | 2,988 | 3,562 | 4,090 | 4,641 | 5,281 | 5,942 | 6,674 |
| EBITDA 1 | 1,090 | 1,246 | 1,568 | 1,817 | 2,110 | 2,526 | 2,914 | 3,365 |
| EBIT 1 | 944.1 | 1,104 | 1,436 | 1,672 | 1,914 | 2,338 | 2,684 | 3,061 |
| Net income 1 | 590.6 | 696 | 849 | 1,041 | 1,055 | 1,086 | 1,446 | 1,710 |
| Net Debt 1 | -231.6 | -741.4 | -134.2 | -359.1 | -167.8 | -592 | -1,709 | -3,302 |
| Reference price 2 | 136.43 | 186.35 | 160.64 | 272.37 | 300.46 | 299.46 | 299.46 | 299.46 |
| Nbr of stocks (in thousands) | 278,931 | 277,141 | 274,316 | 272,062 | 274,263 | 272,201 | 272,201 | - |
| Announcement Date | 2/22/21 | 2/22/22 | 2/13/23 | 2/12/24 | 2/18/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 77.75x | 15.32x | 32.03x | -.--% | 81.51B | |
| 23.32x | 8.92x | 14.79x | 0.9% | 2,980B | |
| 229.78x | 69.59x | 140.27x | -.--% | 313B | |
| 159.09x | 9.5x | 20.77x | -.--% | 83.62B | |
| 219.38x | 69.45x | 218.29x | - | 68.4B | |
| 39.38x | 2.49x | 15.88x | -.--% | 63.19B | |
| -38.16x | 4.94x | 19.81x | -.--% | 44.77B | |
| -104.01x | 5.49x | 33.55x | -.--% | 35.86B | |
| 19.78x | 3.44x | 9.66x | 1.49% | 27.76B | |
| 19.14x | 3.99x | 9.28x | -.--% | 27.42B | |
| Average | 64.55x | 19.31x | 51.43x | 0.27% | 372.58B | |
| Weighted average by Cap. | 46.77x | 15.02x | 29.77x | 0.74% |
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
- Equities
- CDNS Stock
- Valuation Cadence Design Systems, Inc.
Select your edition
All financial news and data tailored to specific country editions
