DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Cadence Design Systems, Inc. (CDNS)

Technology | Software - Application

Today's Price

$293.12

Today's Fair Value

$162.37 -44.61%

Margin of Safety

-80.53%

Projected Value (5Y)

$261.50 -10.79%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 16.97% | CAGR (5y): 13.04%

Diluted Shares Growth Rate

Regression: -0.95% | CAGR (5y): -0.46%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 77.23x)

Discount Rate