investorscraft@gmail.com

Intrinsic Value of Synopsys, Inc. (SNPS)

Previous Close$559.28
Intrinsic Value
Upside potential
Previous Close
$559.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Synopsys, Inc. is a leading provider of electronic design automation (EDA) software and intellectual property (IP) solutions, serving the semiconductor and electronics industries. The company’s core revenue model is built on licensing its proprietary software tools, which enable chip designers to develop, test, and optimize integrated circuits (ICs) and system-on-chip (SoC) designs. Synopsys operates in a highly specialized sector where innovation and precision are critical, catering to global semiconductor giants, fabless design firms, and foundries. Its product portfolio spans logic synthesis, place-and-route tools, verification software, and semiconductor IP, positioning it as a key enabler of advanced chip design. The company’s market leadership is reinforced by its deep technical expertise, long-standing customer relationships, and recurring revenue streams from multi-year licensing agreements. Synopsys competes with Cadence Design Systems and Siemens EDA in a consolidated industry where technological differentiation and R&D investment are paramount. Its focus on emerging trends like artificial intelligence (AI), 5G, and autonomous driving further strengthens its relevance in next-generation semiconductor development.

Revenue Profitability And Efficiency

Synopsys reported revenue of $6.13 billion for FY 2024, with net income of $2.26 billion, reflecting robust profitability. The company’s diluted EPS of $14.51 underscores strong earnings performance, supported by high-margin software licensing and IP revenue. Operating cash flow of $1.41 billion indicates efficient cash generation, while capital expenditures of $123 million suggest disciplined investment in growth initiatives. The business demonstrates consistent operational efficiency, leveraging its scalable software model.

Earnings Power And Capital Efficiency

Synopsys exhibits substantial earnings power, driven by its recurring revenue model and high incremental margins. The company’s capital efficiency is evident in its ability to generate significant free cash flow, which supports reinvestment in R&D and strategic acquisitions. With minimal debt relative to cash reserves, Synopsys maintains flexibility to allocate capital toward innovation and shareholder returns, reinforcing its competitive edge in the EDA market.

Balance Sheet And Financial Health

Synopsys maintains a strong balance sheet, with $3.90 billion in cash and equivalents and total debt of $684 million, reflecting a conservative leverage profile. The company’s net cash position provides ample liquidity for organic and inorganic growth opportunities. Its financial health is further underscored by stable cash flows and a capital structure optimized for long-term resilience in a cyclical industry.

Growth Trends And Dividend Policy

Synopsys has consistently delivered growth through organic innovation and strategic acquisitions, capitalizing on rising demand for advanced semiconductor design tools. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and M&A to sustain its technological leadership. This approach aligns with its focus on long-term value creation in a rapidly evolving industry.

Valuation And Market Expectations

Synopsys trades at a premium valuation, reflecting its market leadership, recurring revenue streams, and exposure to secular growth trends in semiconductor design. Investors likely price in sustained double-digit revenue growth and margin expansion, driven by increasing design complexity and adoption of AI/ML-driven EDA tools. The stock’s performance hinges on execution in high-growth adjacencies like IP and system-level verification.

Strategic Advantages And Outlook

Synopsys benefits from entrenched customer relationships, a robust IP portfolio, and a first-mover advantage in AI-enhanced design tools. The outlook remains positive, supported by semiconductor industry tailwinds and the company’s ability to innovate. Risks include competition and cyclicality in semiconductor capex, but Synopsys is well-positioned to capitalize on the proliferation of connected devices and advanced computing needs.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount