Skip to content
StockMarketAgent
Direct answer
Cadence Design Systems operates in a highly consolidated, sticky duopoly for EDA software. Increasing chip complexity ensures long-term secular demand, but current valuation is irrationally disconnected from fundamental realities. Fair value range: low $110, high $196, with mid-point at $152.
Stock analysis

CDNS Cadence Design Systems Inc. fair value $152–$196

CDNS
By StockMarketAgent.AI team· supervised by
분석일: 2026-05-10다음 업데이트: 2026-08-10Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
주가
$362.70
▼ -210.62 (-58.07%)
공정 가치
$152
$152–$196
등급
매도
confidence 88/100
상승 여력
-58.1%
upside to fair value
안전 마진
$129.27
buy below · 15%
시가총액
$100.0B
P/E fwd 38.7
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • Operates a dominant EDA duopoly with extremely high switching costs.
  • Pristine asset-light model with superb cash conversion.
  • Current $362.70 price requires an impossible 29% perpetual EPS CAGR.
  • Fundamental fair value sits at $152.08, presenting ~60% downside risk.
  • Initiate Sell recommendation based on extreme multiple expansion.
Fair value
$152
Margin of safety
-138.5%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$362.70Price
FV $152.08
High $195.9

Cadence Design Systems operates in a highly consolidated, sticky duopoly for EDA software. Increasing chip complexity ensures long-term secular demand, but current valuation is irrationally disconnected from fundamental realities.

  • Cycle upside
    Explosive demand for custom silicon, AI accelerators, and advanced packaging drives secular EDA adoption.

§2 베어 케이스

A rapid deceleration in semiconductor R&D spending combined with a broad market re-rating of hyper-growth tech multiples would decimate CDNS's current premium. Implied perpetual growth rates of 29% are impossible to sustain.

이 논제가 무너지는 경로

Severe Multiple Compression

· High

Market rotates out of high-multiple AI beneficiaries, compressing the 38x forward PE toward historical software averages.

FV impact
Drives price down to fundamental $152 base case (-58%).
Trigger
12-24 months

Geopolitical Restrictions

· Medium

Strict U.S. export controls permanently cut off Chinese access to advanced EDA tools, removing a high-growth revenue vector.

FV impact
Pushes valuation toward the $110 bear case.
Trigger
6-18 months

Semiconductor Cyclicality

· Medium

A prolonged capex downcycle among foundry and fabless clients delays major EDA renewals and reduces incremental license seats.

FV impact
Reduces EPS growth estimates, compounding with multiple compression.
Trigger
12-36 months
모니터링할 조기 경보 신호
지표현재트리거 임계값
Revenue growth decelerating below 10%.MonitorDeterioration versus the report thesis
Operating margins contracting from 32% peak.MonitorDeterioration versus the report thesis
Major customer shifts to rival Synopsys.MonitorDeterioration versus the report thesis
Increased restrictive guidance from BIS regarding China exports.MonitorDeterioration versus the report thesis
Decline in forward R&D capex from top 5 semiconductor clients.MonitorDeterioration versus the report thesis

§3 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3T−4CAGR
기간2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
매출$2.99B$3.56B$4.09B$4.64B$5.30B+15.4%
매출총이익$2.68B$3.19B$3.65B$3.99B$4.57B+14.3%
영업이익$778.0M$1.07B$1.26B$1.38B$1.65B+20.7%
순이익$696.0M$849.0M$1.04B$1.06B$1.11B+12.4%
EPS (희석)$2.50$3.09$3.82$3.85$4.06+12.9%
EBITDA$916.1M$1.20B$1.46B$1.67B$1.87B+19.6%
R&D$1.13B$1.25B$1.44B$1.55B$1.77B+11.7%
판관비$749.3M$846.3M$932.7M$1.03B$1.12B+10.5%

품질 점수

OCF / 순이익
1.56×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Fail
섹터 조정 게이트
ROIC
16.0%
투하자본수익률
섹션 3

Numbers analysis

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
FAQ

CDNS — frequently asked questions

  1. Based on our latest analysis, CDNS looks meaningfully overvalued. The current price is $363 versus a composite fair-value midpoint of $152 (range $110–$196), which implies roughly 58.1% downside to the midpoint.
Related coverage

Names readers of CDNS also follow

Same archetype: mature-compounder
Same sector: Information Technology