|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 466.76 USD | +0.65% |
|
+11.66% | -3.83% |
| Dec. 03 | KeyBanc Adjusts Price Target on Synopsys to $575 From $590, Maintains Overweight Rating | MT |
| Dec. 02 | Software firm Vinci, which speeds up hardware simulation, raises $36 million | RE |
Company Valuation: Synopsys, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: October | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 32,456 | 50,811 | 44,734 | 71,394 | 78,898 | 88,951 | - | - |
| Change | - | 56.55% | -11.96% | 59.6% | 10.51% | 12.74% | - | - |
| Enterprise Value (EV) 1 | 31,348 | 49,478 | 43,337 | 69,822 | 74,863 | 100,285 | 97,827 | 94,788 |
| Change | - | 57.83% | -12.41% | 61.11% | 7.22% | 33.96% | -2.45% | -3.11% |
| P/E ratio | 50.1x | 69.3x | 46.5x | 59.3x | 55.5x | 89.7x | 117x | 66.4x |
| PBR | 6.65x | 9.63x | 8.07x | 11.6x | 8.8x | 2.73x | 2.73x | 2.55x |
| PEG | - | 5.5x | 1.5x | 2.3x | 3.3x | -2x | -5x | 0.9x |
| Capitalization / Revenue | 8.81x | 12.1x | 8.8x | 12.2x | 12.9x | 12.6x | 9.23x | 8.35x |
| EV / Revenue | 8.51x | 11.8x | 8.53x | 12x | 12.2x | 14.2x | 10.2x | 8.9x |
| EV / EBITDA | 27.3x | 35.3x | 24x | 31.8x | 26.9x | 34.5x | 22.5x | 18.2x |
| EV / EBIT | 30.4x | 38.6x | 25.9x | 34.1x | 31.7x | 38.4x | 25.8x | 21.6x |
| EV / FCF | 37.5x | 35.4x | 27x | 46.1x | 58.3x | 104x | 42.8x | 31.7x |
| FCF Yield | 2.67% | 2.83% | 3.7% | 2.17% | 1.71% | 0.96% | 2.34% | 3.15% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.27 | 4.81 | 6.29 | 7.92 | 9.25 | 5.201 | 3.986 | 7.035 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,685 | 4,204 | 5,082 | 5,843 | 6,127 | 7,044 | 9,635 | 10,648 |
| EBITDA 1 | 1,150 | 1,403 | 1,808 | 2,192 | 2,781 | 2,911 | 4,350 | 5,200 |
| EBIT 1 | 1,032 | 1,281 | 1,675 | 2,048 | 2,362 | 2,614 | 3,793 | 4,386 |
| Net income 1 | 664.3 | 757.5 | 984.6 | 1,230 | 1,442 | 836.3 | 1,210 | 1,979 |
| Net Debt 1 | -1,108 | -1,333 | -1,397 | -1,572 | -4,035 | 11,334 | 8,877 | 5,838 |
| Reference price 2 | 213.86 | 333.18 | 292.55 | 469.44 | 513.61 | 466.76 | 466.76 | 466.76 |
| Nbr of stocks (in thousands) | 151,762 | 152,503 | 152,911 | 152,084 | 153,614 | 190,570 | - | - |
| Announcement Date | 12/2/20 | 12/1/21 | 11/30/22 | 11/29/23 | 12/4/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 89.75x | 14.24x | 34.46x | -.--% | 88.95B | |
| 30.73x | 10.79x | 17.64x | 0.74% | 3,591B | |
| 313.79x | 96.72x | 195.38x | -.--% | 433B | |
| 86.27x | 17.27x | 36.14x | -.--% | 91.88B | |
| 267.26x | 84.97x | 256.51x | 0.11% | 80.82B | |
| 49.29x | 3.21x | 20.53x | -.--% | 79.32B | |
| -61.9x | 9.9x | 41.25x | -.--% | 67.58B | |
| -125.85x | 7.17x | 47.66x | -.--% | 45.8B | |
| -883.01x | 6.12x | 22.94x | -.--% | 41.92B | |
| 26.2x | 4.68x | 13.24x | 1.12% | 36.41B | |
| Average | -20.75x | 25.51x | 68.57x | 0.2% | 455.69B | |
| Weighted average by Cap. | 53.04x | 20.20x | 40.19x | 0.59% |
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
- SNPS Stock
- Valuation Synopsys, Inc.
Select your edition
All financial news and data tailored to specific country editions
