Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
137.63 USD163.91 USD187.83 USD
+189%
163.91 USDCurrent price is 188.8% above the base model value.
S
US
SNPS.US · SYNOPSYS INC
US · US
Latest price473.31 USD
30D-8.65%
Vs. base value+179%
Research summary
SNPS.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -41.14% YoY. Current price is about 473 USD, while the model base case is about 170 USD; the current price sits +179% 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
Revenue-
Net income1B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price473.31 USD
Base value169.89 USD
Vs. base+179%
Price date2026/04/29
156.75 USD169.89 USD181.85 USD
+179%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
238.73 USD386.22 USD503.25 USD
+22.55%
386.22 USDCurrent price is 22.5% above the base model value.Adjusted reference: 261.02 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth19.0%
Current price implies roughly 19.0% annualized FCF growth.
19.0%Current price implies roughly 19.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
62.51 USD62.51 USD62.51 USD
+657%
62.51 USDCurrent price is 657.2% above the base model value.
Updated: 2026/04/29 15:23
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.
ExpandCollapse
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.
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.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/10/31 | Asset sale gain/loss | Asset sale gain/loss | 41M USD | Medium |
| 2025/10/31 | Business sale gain/loss | Asset sale gain/loss | 401M USD | Medium |
| 2025/10/31 | Discontinued operations | Discontinued operations | -4M USD | High |
| 2024/10/31 | Asset sale gain/loss | Asset sale gain/loss | 2M USD | Medium |
| 2024/10/31 | Business sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2024/10/31 | Discontinued operations | Discontinued operations | 2B USD | High |
| 2023/10/31 | Discontinued operations | Discontinued operations | 6M USD | High |
| 2023/10/31 | Restructuring charges | Restructuring | -145M USD | Medium |
| 2022/10/31 | Discontinued operations | Discontinued operations | 14M USD | High |
| 2022/10/31 | Restructuring charges | Restructuring | -28M USD | Medium |
| 2021/10/31 | Restructuring charges | Restructuring | -79M USD | Medium |
| 2020/10/31 | Restructuring charges | Restructuring | -85M USD | Medium |
| 2026/01/31 | Restructuring charges | Restructuring | -93M USD | Medium |
| 2025/07/31 | Asset sale gain/loss | Asset sale gain/loss | 41M USD | Medium |
| 2025/07/31 | Business sale gain/loss | Asset sale gain/loss | -7M USD | Medium |
| 2025/07/31 | Discontinued operations | Discontinued operations | -4M USD | High |
| 2025/04/30 | Asset sale gain/loss | Asset sale gain/loss | 162M USD | Medium |
| 2025/04/30 | Business sale gain/loss | Asset sale gain/loss | -7M USD | Medium |
| 2025/04/30 | Discontinued operations | Discontinued operations | -8M USD | High |
| 2024/07/31 | Discontinued operations | Discontinued operations | -62M USD | High |
| 2024/04/30 | Discontinued operations | Discontinued operations | -5M USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/10/31 | Annual | - | 1B USD | 894M USD | 1B USD | 8.04 | 5.4 |
| 2024/10/31 | Annual | - | 2B USD | -754M USD | 1B USD | 14.51 | -4.84 |
| 2023/10/31 | Annual | - | 1B USD | 1B USD | 2B USD | 7.92 | 8.82 |
| 2022/10/31 | Annual | 5B USD | 985M USD | 998M USD | 2B USD | 6.29 | 6.38 |
| 2021/10/31 | Annual | 4B USD | 758M USD | 837M USD | 1B USD | 4.81 | 5.31 |
Ad placement