SV
C
US

CDNS.US · CADENCE DESIGN SYSTEMS INC

US · US

Latest price317.22 USD
30D-8.87%
Vs. base value+304%

Research summary

CDNS.US latest organized financial period shows revenue grew +14.12% YoY and net income grew +5.06% YoY. Current price is about 317 USD, while the model base case is about 78.6 USD; the current price sits +304% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

14 records
Revenue5B USD
Net income1B USD
Free cash flow2B USD
Operating cash flow2B USD

Price trend

Price date: 2026/04/29 · Updated: 2026/04/29 15:21

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price317.22 USD
Base value78.60 USD
Vs. base+304%
Price date2026/04/29
66.06 USD78.60 USD86.59 USD

+304%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

155.45 USD269.00 USD363.26 USD

+17.93%

269.00 USDCurrent price is 17.9% above the base model value.
Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

66.06 USD78.60 USD86.59 USD

+304%

78.60 USDCurrent price is 303.6% above the base model value.Adjusted reference: 143.72 USD
Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth18.2%

Current price implies roughly 18.2% annualized FCF growth.

18.2%Current price implies roughly 18.2% annualized FCF growth.
Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

43.86 USD43.86 USD43.86 USD

+623%

43.86 USDCurrent price is 623.3% above the base model value.

Updated: 2026/04/29 15:21

Valuation basis and non-recurring items

Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.

Expand

A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.

PeriodItemCategoryAfter-tax impactConfidence
2025/12/31Loss contingencyLitigation-102M USDMedium
2025/12/31Restructuring chargesRestructuring-23M USDMedium
2024/12/31Loss contingencyLitigation-7M USDMedium
2024/12/31Restructuring chargesRestructuring-38M USDMedium
2023/12/31Restructuring chargesRestructuring-26M USDMedium
2022/12/31Restructuring chargesRestructuring-130K USDMedium
2021/01/02Restructuring chargesRestructuring-29M USDMedium
2019/12/28Restructuring chargesRestructuring-27M USDMedium
2025/09/30Loss contingencyLitigation-102M USDMedium
2025/09/30Restructuring chargesRestructuring-43M USDMedium
2025/06/30Loss contingencyLitigation-203M USDMedium
2025/06/30Restructuring chargesRestructuring-86K USDMedium
2025/03/31Restructuring chargesRestructuring-86K USDMedium
2024/09/30Restructuring chargesRestructuring-78M USDMedium
2024/06/30Restructuring chargesRestructuring-442K USDMedium
Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 14
PeriodTypeRevenueNet IncomeAdjusted net incomeFree Cash FlowDiluted EPSAdjusted EPS
2025/12/31Annual5B USD1B USD1B USD2B USD4.064.52
2024/12/31Annual5B USD1B USD1B USD1B USD3.854.01
2023/12/31Annual4B USD1B USD1B USD1B USD3.823.92
2022/12/31Annual4B USD849M USD849M USD1B USD3.093.09
2021/01/02Annual3B USD591M USD620M USD810M USD2.112.21
Ad placement