Cadence Design Systems Inc
NASDAQ:CDNS

Watchlist Manager
Cadence Design Systems Inc Logo
Cadence Design Systems Inc
NASDAQ:CDNS
Watchlist
Price: 323.22 USD -3.64% Market Closed
Market Cap: 88B USD

Intrinsic Value

The intrinsic value of one CDNS stock under the Base Case scenario is 177.32 USD. Compared to the current market price of 323.22 USD, Cadence Design Systems Inc is Overvalued by 45%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CDNS Intrinsic Value
177.32 USD
Overvaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Cadence Design Systems Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about CDNS?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CDNS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Cadence Design Systems Inc.

Explain Valuation
Compare CDNS to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A potential downturn in semiconductor capital spending could dampen demand for Cadence’s electronic design automation tools, as major customers delay or reduce chip design projects when facing an industry slowdown.

Growing competition from both established rivals like Synopsys and emerging EDA providers threatens Cadence’s pricing power and could erode market share if customers seek alternative solutions.

Substantial ongoing R&D investments are required to keep pace with rapid chip-design advancements, posing a risk to margins should technological progress or customer needs evolve faster than Cadence can adapt.

Bull Theses

Cadence is well positioned to benefit from accelerating trends in AI, 5G, and autonomous driving, where increasingly complex chip designs will likely boost demand for its specialized software tools.

Its entrenched relationships with top semiconductor manufacturers and high switching costs create a durable revenue base, supported by subscription-based licensing that provides predictable recurring cash flows.

Expansion beyond traditional EDA—such as system analysis and multi-physics simulation—opens new markets, allowing Cadence to capture a bigger portion of electronics design processes and diversify revenue streams.

Show More Less
How do you feel about CDNS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cadence Design Systems Inc

Current Assets 4.3B
Cash & Short-Term Investments 2.8B
Receivables 755.3m
Other Current Assets 778.5m
Non-Current Assets 5.3B
PP&E 494.7m
Intangibles 3.3B
Other Non-Current Assets 1.5B
Current Liabilities 1.4B
Accounts Payable 631.3m
Other Current Liabilities 775.3m
Non-Current Liabilities 3B
Long-Term Debt 2.5B
Other Non-Current Liabilities 514.6m
Efficiency

Free Cash Flow Analysis
Cadence Design Systems Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cadence Design Systems Inc

Revenue
5.2B USD
Cost of Revenue
-753.5m USD
Gross Profit
4.5B USD
Operating Expenses
-2.8B USD
Operating Income
1.6B USD
Other Expenses
-584.8m USD
Net Income
1.1B USD
Fundamental Scores

CDNS Profitability Score
Profitability Due Diligence

Cadence Design Systems Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Positive 3Y Average ROIC
Exceptional Gross Margin
Exceptional Operating Margin
63/100
Profitability
Score

Cadence Design Systems Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

CDNS Solvency Score
Solvency Due Diligence

Cadence Design Systems Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Low D/E
84/100
Solvency
Score

Cadence Design Systems Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDNS Price Targets Summary
Cadence Design Systems Inc

Wall Street analysts forecast CDNS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CDNS is 391.59 USD with a low forecast of 277.75 USD and a high forecast of 438.9 USD.

Lowest
Price Target
277.75 USD
14% Downside
Average
Price Target
391.59 USD
21% Upside
Highest
Price Target
438.9 USD
36% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Cadence Design Systems Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for CDNS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

CDNS Insider Trading
Buy and sell transactions by insiders

CDNS News

Other Videos
What is the Intrinsic Value of one CDNS stock?

The intrinsic value of one CDNS stock under the Base Case scenario is 177.32 USD.

Is CDNS stock undervalued or overvalued?

Compared to the current market price of 323.22 USD, Cadence Design Systems Inc is Overvalued by 45%.

Back to Top