Fair value (multi-method)
Four independent methods triangulate what SNPS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$121.98
Method range
$17.98 – $728.37
median $337.79
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $121.98 | -73.76% |
| Exit multiple | $728.37 | +56.69% |
| Analyst target | $553.60 | +19.09% |
| Graham number | $17.98 | -96.13% |
- Forward DCF$121.98
- Exit multiple$728.37
- Analyst target$553.60
- Graham number$17.98
Stock price
$464.85
FCF / share (TTM)
$3.24
3Y FCF CAGR
-1.5%
Fair value @ hist. growth
$30.79
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
36.7%
per year over your projection horizon
Margin of safety -1409.5% vs hist-growth DCF
Historical 3Y CAGR
-1.5%
Your model implies
36.7%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -2% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.6% | 33.0% | 32.1% | 31.2% | 30.2% | 29.2% |
| 9.6% | 35.6% | 34.9% | 34.1% | 33.2% | 32.3% |
| 10.6% | 38.1% | 37.4% | 36.7% | 36.0% | 35.2% |
| 11.6% | 40.5% | 39.9% | 39.2% | 38.6% | 37.9% |
| 12.6% | 42.7% | 42.2% | 41.6% | 41.0% | 40.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$11.4B
Total debt − cash
Beta
1.21
Vs market benchmark
Frequently asked questions
Synopsys (SNPS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation