Synopsys
S&P 500
Nasdaq 100
$398.77
+0.40%
Delayed · cached 15 min
Fair value analysis
SNPS
Synopsys
$397.17
Close used for this calculation
$145.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Quality radar
Consensus fair value
$145.50
Above FV▼ -63.4% against the close used
Model range $69.38 – $171.25
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$161.61
-59.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$171.25
-56.9%
√(22.5 × EPS × BVPS)
EPS=8.04, BVPS=162.11 · outside Graham range (P/E 49.4, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
$160.80
-59.5%
EPS × 20x (sector P/E)
EPS=8.04, Sector P/E=20x
Peter Lynch (PEG)
$125.02
-68.5%
EPS × Growth% (PEG = 1 is fair)
EPS=8.04, g=15.6%
EV/EBITDA
$105.04
-73.6%
(EBITDA × 17.8x − Net Debt) ÷ Shares
EBITDA=1.58B
Book Value (P/B)
$69.38
-82.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=162.11, ROE=4.3%, g=6%, r=10%
Reverse DCF
$397.17
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.4% | Historical: 15.6%
Margin of Safety
$123.42
-68.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=164.55, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.