Previous Close | $559.28 |
Intrinsic Value | $29.80 |
Upside potential | -95% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K filings, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |