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)
$119.18
Method range
$17.98 – $744.99
median $338.09
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 | $119.18 | -68.44% |
| Exit multiple | $744.99 | +97.29% |
| Analyst target | $557.00 | +47.51% |
| Graham number | $17.98 | -95.24% |
- Forward DCF$119.18
- Exit multiple$744.99
- Analyst target$557.00
- Graham number$17.98
Stock price
$377.61
FCF / share (TTM)
$3.24
3Y FCF CAGR
-1.5%
Fair value @ hist. growth
$30.25
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
34.1%
per year over your projection horizon
Margin of safety -1,148.3% vs hist-growth DCF
Historical 3Y CAGR
-1.5%
Your model implies
34.1%
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% |
|---|---|---|---|---|---|
| 8.8% | 30.4% | 29.6% | 28.8% | 27.8% | 26.8% |
| 9.8% | 33.0% | 32.3% | 31.5% | 30.7% | 29.9% |
| 10.8% | 35.4% | 34.8% | 34.1% | 33.4% | 32.6% |
| 11.8% | 37.7% | 37.1% | 36.5% | 35.9% | 35.2% |
| 12.8% | 39.9% | 39.3% | 38.8% | 38.2% | 37.6% |
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
1.22
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.