Valuation Synopsys, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 06/02/2026 GMT			5-day change	1st Jan Change
426.88 ^USD	+4.01%		-8.22%	-9.12%

02-05	MediaTek, Unit to Buy Software, Licenses for NT$22.8 Billion	MT
02-03	Wall Street ends sharply down as traders fret about AI disruption	RE

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	50,811	44,734	71,394	78,898	84,296	81,670	-	-
Change	-	-11.96%	59.6%	10.51%	6.84%	-3.12%	-	-
Enterprise Value (EV) ¹	49,478	43,337	69,822	74,863	94,798	89,551	87,003	84,705
Change	-	-12.41%	61.11%	7.22%	26.63%	-5.54%	-2.84%	-2.64%
P/E ratio	69.3x	46.5x	59.3x	55.5x	56.4x	155x	68.3x	46.3x
PBR	9.63x	8.07x	11.6x	8.8x	2.98x	2.54x	2.38x	2.24x
PEG	-	1.5x	2.3x	3.3x	-4.3x	-2.4x	1x	1x
Capitalization / Revenue	12.1x	8.8x	12.2x	12.9x	11.9x	8.48x	7.68x	6.9x
EV / Revenue	11.8x	8.53x	12x	12.2x	13.4x	9.3x	8.18x	7.15x
EV / EBITDA	35.3x	24x	31.8x	26.9x	34x	20.3x	16.7x	14.3x
EV / EBIT	38.6x	25.9x	34.1x	31.7x	36x	23x	19.6x	16.6x
EV / FCF	35.4x	27x	46.1x	58.3x	70.3x	46.8x	34.7x	26.4x
FCF Yield	2.83%	3.7%	2.17%	1.71%	1.42%	2.14%	2.89%	3.79%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.81	6.29	7.92	9.25	8.04	2.747	6.247	9.215
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,204	5,082	5,843	6,127	7,054	9,633	10,634	11,839
EBITDA ¹	1,403	1,808	2,192	2,781	2,789	4,405	5,222	5,929
EBIT ¹	1,281	1,675	2,048	2,362	2,633	3,894	4,444	5,114
Net income ¹	757.5	984.6	1,230	1,442	1,332	527.4	1,350	1,829
Net Debt ¹	-1,333	-1,397	-1,572	-4,035	10,501	7,881	5,333	3,035
Reference price ²	333.18	292.55	469.44	513.61	453.82	426.88	426.88	426.88
Nbr of stocks (in thousands)	152,503	152,911	152,084	153,614	185,749	191,318	-	-
Announcement Date	01/12/21	30/11/22	29/11/23	04/12/24	10/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SYNOPSYS, INC.	149.39x	8.97x	19.62x	-.--%	78.52B
MICROSOFT CORPORATION	22.89x	8.75x	14.46x	0.92%	2,923B
PALANTIR TECHNOLOGIES INC.	227.33x	68.83x	138.74x	-.--%	310B
CADENCE DESIGN SYSTEMS, INC.	69.09x	13.81x	28.87x	-.--%	73.53B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	206.44x	65.74x	205.62x	-	64.33B
SEA LIMITED	40.03x	2.54x	16.18x	-.--%	64.28B
ROBLOX CORPORATION	-39x	6.11x	25.38x	-.--%	42.52B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-103.02x	5.48x	33.47x	-.--%	35.78B
DASSAULT SYSTÈMES SE	25.27x	4.46x	12.55x	1.17%	35.22B
Average	66.49x	20.52x	54.99x	0.26%	403.03B
Weighted average by Cap.	45.64x	14.78x	29.20x	0.76%