Valuation models
price $467.61 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused80.02 – 138.05104.13349% overvaluedDCF · Perpetuity growth · 10y107.70 – 181.29138.18238% overvaluedDCF · EBITDA exit · 5y304.11 – 337.30320.2546% overvaluedDCF · EBITDA exit · 10y316.72 – 385.00349.1834% overvaluedP/E · own history406.41 – 552.20488.904% undervaluedPEG—379.0223% overvaluedEV/Revenue · peers—335.1240% overvaluedWall St. consensus target—570.0018% belowCost of capital (WACC)—8.97%—
DCF · Perpetuity growth · 5y leads for a software company — positive operating income and three years of positive free cash flow. How the headline model is chosen. The price is 349% above the model value: the models see only the filed business, and a company priced on businesses with no revenue line yet is better taken apart, as Tesla is.
Model value · DCF · Perpetuity growth · 5y
104.13
Synopsys closed at $467.61 — overvalued by 349% vs model.
80.02the model's range138.05
DCF · Perpetuity growth · 5y leads for a software company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
138.18 – 488.90
Wall St. target
570.00 18% below
Above model, 1y
32 of 32 days
How it is valued
Valued asSoftware
Moderate growth (~15% recent)Moderate margins (19% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.