SNPS · Synopsys, Inc.

$395.952026-05-17

Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Application Software

Intrinsic Value Range Comparison · Mulya.ai

R&D capitalized (5yr)

Bull

$563

+42.1% vs market

Base · active

$492

+24.3% vs market

Bear

$287

-27.5% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $287

Market $396

Base $492

Median $550

Bull $563

Market Price $396

Mulya.ai Base $492

Analysts Median $550

Mulya.ai IV range ($287 · $563)

Analysts Range ($455 · $600)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2022.Q1	$4.2B	—	39.1%	5.0%	$1.6B	−$866MM	$698MM	6.8%	—	19.6%	$8.0B	$4.69	—
2023.Q1	$4.6B	9.8%	55.7%	12.5%	$2.3B	−$1.0B	$1.2B	8.9%	—	27.5%	$8.4B	$6.09	—
2024.Q1	$5.3B	15.2%	53.6%	6.9%	$2.7B	−$1.8B	$885MM	8.7%	—	28.7%	$10.1B	$7.61	—
2025.Q1	$6.1B	15.2%	49.6%	5.2%	$2.9B	$80MM	$3.0B	10.0%	—	27.5%	$10.8B	$14.00	—
2026.Q1	$8.0B	30.7%	24.2%	6.5%	$1.8B	−$16.1B	−$14.3B	9.8%	—	6.6%	$44.6B	$6.81	33.0
italics below = DCF projection · 10yr Rev CAGR: 8.4%
2027.Q1	$10.0B	+24.6%	54.3%	7.8%	$5.0B	−$7.8B	−$2.8B	9.6%	−$2.6B	10.3%	$52.4B	$6.15	64.4
2028.Q1	$11.1B	+10.9%	56.2%	9.2%	$5.6B	−$4.8B	$863MM	9.5%	$719MM	10.3%	$57.2B	$8.92	44.4
2029.Q1	$12.4B	+11.8%	58.1%	10.5%	$6.4B	−$6.4B	$46MM	9.4%	$35MM	10.7%	$63.6B	$12.24	32.3
2030.Q1	$13.3B	+7.6%	60.0%	11.9%	$7.0B	−$2.9B	$4.1B	9.3%	$2.9B	10.8%	$66.5B	$15.53	25.5
2031.Q1	$14.1B	+6.0%	63.8%	13.2%	$7.8B	−$2.4B	$5.4B	9.2%	$3.5B	11.5%	$68.9B	$21.55	18.4

Term. Yr+	$18.6B	4.1%	63.8%	20.0%	$9.5B	−$3.0B	$6.5B	8.6%	$60.4B	13.1%	—	—	—

Active scenario IV: $492 (+24.3% vs market)