Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
109.87 USD152.87 USD197.60 USD
+108%
152.87 USDCurrent price is 107.5% above the base model value.
C
TechnologySoftware - ApplicationUnited States
CDNS.US · Cadence Design Systems, Inc.
NMS · US · USD
Latest price317.22 USD
30D-9.99%
Vs. base value+132%
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 137 USD; the current price sits +132% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue5B USD
Net income1B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price317.22 USD
Base value136.88 USD
Vs. base+132%
Price date2026/04/28
86.54 USD136.88 USD176.30 USD
+132%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
86.54 USD136.88 USD176.30 USD
+132%
136.88 USDCurrent price is 131.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth19.5%
Current price implies roughly 19.5% annualized FCF growth.
19.5%Current price implies roughly 19.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
41.55 USD41.55 USD41.55 USD
+663%
41.55 USDCurrent price is 663.5% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 5B USD | 1B USD | 2B USD | 4.06 |
| 2024/12/30 | Annual | 5B USD | 1B USD | 1B USD | 3.85 |
| 2023/12/30 | Annual | 4B USD | 1B USD | 1B USD | 3.82 |
| 2022/12/30 | Annual | 4B USD | 849M USD | 1B USD | 3.09 |
| 2021/12/31 | Annual | 3B USD | 696M USD | 1B USD | 2.5 |
Ad placement