SNPS

$410.44

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 5.98% trendline growth.
Want to create your own valuation? Create a free account.
$145.27

With 20% Margin of Safety (MoS):

$116.22
-71.69% downside
Capital Efficiency
Average Quarterly ROIC
3.96%
Cost of Capital (estimated)8%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
25
BearishWeighted across 6 signals
DCF Discount
71.7% premium to price
0
FCF Yield
2.1% trailing FCF yield
4
ROIC vs WACC
ROIC 4.0% vs WACC 8.0% (0.5x)
25
Net Debt / FCF
6.2x net debt to FCF
0
Buybacks
Share count flat
50
FCF CAGR (5Y)
8.0% 5Y FCF CAGR
65
Pressure from: DCF Discount, FCF Yield.
Narrative Score
66
Improving
Weighted across 6 recent drivers · Last 30 daysVs 6-Month Baseline: Below Avg (24th pct)
Trend: StableConfidence: 85%Updated: 2h ago
Sources: 213 (News 200 · Analyst 13)
Drivers
32 regulatory scrutiny+1.2
59 news sentiment+0.5
106 legal risk-0.1
Analyst downgrades-0.0
2 upgrade headlines+0.0
3 analyst upgrades+0.0
Other Metrics
P/E49.4
Profit Margin18.9%
Owner Earnings$2.16b
One Dollar Premise0.00%
Debt/Equity0.77
Current Ratio2.92
PEG-1.333
Free Cash Flow (in millions)
20062007200820092010201120122013201420152016201720182019202020212022202320242025
$257$481$373$276$383$501$544$566$658$586$658$708$526$1,003$1,150$1,588$1,878$1,895$1,530$1,688
How Intrinziq Estimates Fair Value

Intrinziq estimates Synopsys, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Synopsys, Inc.Technology

Synopsys, Inc. provides electronic design automation software products used to design and test integrated circuits. The company offers Fusion Design Platform that provides digital design implementation solutions; Verification Continuum Platform that provides virtual prototyping, static and formal verification, simulation, emulation, field programmable gate array (FPGA)-based prototyping, and debug solutions; and FPGA design products that are programmed to perform specific functions. It also provides intellectual property (IP) solutions for USB, PCI Express, DDR, Ethernet, SATA, MIPI, HDMI, and Bluetooth low energy applications; analog IP, including data converters and audio codecs; and system-on-chip (SoC) infrastructure IP, datapath and building block IP, and verification IP products, as well as mathematical and floating-point components, and Arm AMBA interconnect fabric and peripherals. In addition, the company offers logic libraries and embedded memories; configurable processor cores and application-specific instruction-set processor tools for embedded applications; IP subsystems for audio, sensor, and data fusion functionality; and security IP solutions. Further, it provides Platform Architect solutions for SoC architecture analysis and optimization; virtual prototyping solutions; and HAPS FPGA-based prototyping systems, as well as a series of tools used in the design of optical systems and photonic devices. Additionally, the company offers security testing, managed services, programs and professional services, and training that enable its customers to detect and remediate security vulnerabilities, and defects in the software development lifecycle, as well as manufacturing solutions. It serves electronics, financial services, automotive, medicine, energy, and industrial areas. The company was incorporated in 1986 and is headquartered in Mountain View, California.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.