SNPS · Synopsys, Inc.
$454.342026-07-21Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$239
-47.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($167 · $239) Analysts Range ($455 · $633) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q2 | $5.3B | — | 49.7% | 8.1% | $2.4B | −$1.8B | $583MM | 9.3% | — | 22.6% | $10.8B | $6.42 | — |
| 2025.Q1 | $6.1B | 15.2% | 45.9% | 5.2% | $2.7B | $327MM | $3.0B | 10.0% | — | 24.0% | $11.4B | $11.81 | — |
| 2025.Q2 | $6.1B | 0.0% | 45.9% | 5.2% | $2.7B | $385MM | $3.1B | 9.4% | — | 23.2% | $11.6B | $11.81 | — |
| 2026.Q1 | $7.1B | 15.1% | 26.9% | 6.5% | $1.8B | −$15.7B | −$14.0B | 9.8% | — | 6.2% | $45.3B | $6.95 | — |
| 2026.Q2 | $8.7B | 23.0% | 17.4% | 4.0% | $1.4B | −$15.5B | −$14.1B | 10.1% | — | 3.2% | $45.1B | $4.04 | 57.8 |
| italics below = DCF projection · 10yr Rev CAGR: 7.7% |
| 2027.Q2 | $10.4B | +19.6% | 36.0% | 5.6% | $3.5B | −$14.6B | −$11.1B | 9.9% | −$10.1B | 6.7% | $59.7B | $4.28 | 106.2 |
| 2028.Q2 | $11.6B | +11.6% | 40.6% | 7.2% | $4.4B | −$8.5B | −$4.1B | 9.8% | −$3.4B | 6.8% | $68.2B | $6.95 | 65.4 |
| 2029.Q2 | $12.8B | +10.5% | 45.2% | 8.8% | $5.3B | −$7.3B | −$2.0B | 9.7% | −$1.5B | 7.4% | $75.4B | $10.00 | 45.4 |
| 2030.Q2 | $13.7B | +7.0% | 49.9% | 10.4% | $6.1B | −$4.0B | $2.2B | 9.5% | $1.5B | 7.9% | $79.4B | $13.09 | 34.7 |
| 2031.Q2 | $14.5B | +5.7% | 59.1% | 12.0% | $7.5B | −$3.1B | $4.5B | 9.4% | $2.8B | 9.3% | $82.5B | $18.93 | 24.0 |
|
| Term. Yr+ | $19.0B | 4.1% | 59.1% | 20.0% | $9.0B | −$4.3B | $4.7B | 8.6% | $42.8B | 8.6% | — | — | — |
Active scenario IV: $239 (-47.5% vs market)