Synopsys, Inc. (SNPS)
Software - Infrastructure · Technology · $86.9B
Intrinsic Value (Consensus)
$122.96
Current Price
$453.89
Margin of Safety
-72.9%
72.9% Above Intrinsic Value
Value: $123
Price: $454
Valuation Model Estimates
Current Price: $453.89
DCF (Discounted Cash Flow)
$89.35
Graham Number
$163.61
Earnings Power Value
$78.06
Relative Value (P/E)
$160.80
Dividend Discount Model
Not applicable
—
Consensus Value
$122.96
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $8.04
- EPS (Forward)
- $8.20
- Book Value
- $147.97
- P/E Ratio
- 57.1
- Forward P/E
- 56.0
- PEG Ratio
- —
- ROE
- 4.7%
- Debt/Equity
- 48%
- Revenue Growth
- 15.1%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.21
Data last updated: 2026-06-12
Source: Yahoo Finance