Valuation Synopsys, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 14/03/2026 am IST			5-day change	1st Jan Change
412.63 ^USD	-1.45%		-5.67%	-12.15%

12/03	Software companies fight back against fears that AI will kill them	RE
12/03	Synopsys Introduces Software-Defined Hardware-Assisted Verification to Enable Ai Proliferation	CI

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	79,044	-	-
Change	-	-11.96%	59.6%	10.51%	6.84%	-6.23%	-	-
Enterprise Value (EV) ¹	49,478	43,337	69,822	74,863	94,798	86,121	83,427	80,406
Change	-	-12.41%	61.11%	7.22%	26.63%	-9.15%	-3.13%	-3.62%
P/E ratio	69.3x	46.5x	59.3x	55.5x	56.4x	170x	67.8x	44.8x
PBR	9.63x	8.07x	11.6x	8.8x	2.98x	2.44x	2.36x	2.27x
PEG	-	1.5x	2.3x	3.3x	-4.3x	-2.4x	0x	0.9x
Capitalization / Revenue	12.1x	8.8x	12.2x	12.9x	11.9x	8.21x	7.42x	6.69x
EV / Revenue	11.8x	8.53x	12x	12.2x	13.4x	8.95x	7.83x	6.8x
EV / EBITDA	35.3x	24x	31.8x	26.9x	34x	20.4x	16.9x	14.6x
EV / EBIT	38.6x	25.9x	34.1x	31.7x	36x	22x	18.7x	15.7x
EV / FCF	35.4x	27x	46.1x	58.3x	70.3x	45x	32.6x	27x
FCF Yield	2.83%	3.7%	2.17%	1.71%	1.42%	2.22%	3.07%	3.71%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.81	6.29	7.92	9.25	8.04	2.429	6.089	9.219
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,204	5,082	5,843	6,127	7,054	9,627	10,657	11,824
EBITDA ¹	1,403	1,808	2,192	2,781	2,789	4,222	4,923	5,526
EBIT ¹	1,281	1,675	2,048	2,362	2,633	3,908	4,470	5,133
Net income ¹	757.5	984.6	1,230	1,442	1,332	475.8	1,240	1,730
Net Debt ¹	-1,333	-1,397	-1,572	-4,035	10,501	7,077	4,383	1,362
Reference price ²	333.18	292.55	469.44	513.61	453.82	412.63	412.63	412.63
Nbr of stocks (in thousands)	1,52,503	1,52,911	1,52,084	1,53,614	1,85,749	1,91,562	-	-
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.	169.85x	8.95x	20.4x	-.--%	7.9TCr
MICROSOFT CORPORATION	22.99x	8.79x	14.56x	0.91%	2,93700Cr
PALANTIR TECHNOLOGIES INC.	132.72x	48.15x	82.48x	-.--%	36TCr
CADENCE DESIGN SYSTEMS, INC.	59.18x	12.72x	26.67x	-.--%	7.92TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	94.36x	31.32x	91.91x	-.--%	6.7TCr
SEA LIMITED	31.82x	1.94x	12.38x	-.--%	5.09TCr
ROBLOX CORPORATION	-34.39x	4.37x	17.61x	-.--%	4TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-112.92x	5.9x	35.88x	-.--%	3.86TCr
DASSAULT SYSTÈMES SE	20.53x	3.57x	10.02x	1.44%	2.77TCr
ZOOM COMMUNICATIONS, INC.	20.99x	2.6x	6.03x	-.--%	2.18TCr
Average	40.51x	12.83x	31.79x	0.23%	37.03TCr
Weighted average by Cap.	36.95x	12.87x	23.11x	0.73%