การวิเคราะห์ผลิตภัณฑ์แบบไม่บังคับ
เมื่อคุณอนุญาต เราจะใช้การวิเคราะห์แบบจำกัดที่คำนึงถึงความเป็นส่วนตัวเพื่อดูว่าเส้นทางการวิจัยใดได้ผล เราไม่ใช้ตัวติดตามโฆษณาหรือการบันทึกเซสชัน คุณเปลี่ยนตัวเลือกนี้ได้ในการตั้งค่า อ่าน นโยบายความเป็นส่วนตัว.
Bull: AI-driven chip design and custom silicon trends accelerate, pushing EDA software usage higher across non-traditional tech companies.
Severe Multiple Compression: Market rotates out of high-multiple AI beneficiaries, compressing the 38x forward PE toward historical software averages.
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.
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.
Explosive demand for custom silicon, AI accelerators, and advanced packaging drives secular EDA adoption.
Sell. Exceptional business quality overshadowed by absurd valuation multiples detached from mathematical reality.
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.
A severe semiconductor cyclical downturn or geopolitical restriction on IP exports to China curtails revenue growth. The current forward multiple severely compresses.
Market rotates out of high-multiple AI beneficiaries, compressing the 38x forward PE toward historical software averages.
ห้าพัฒนาการที่อาจทำให้กรณีการลงทุนของเราอ่อนแอลง
Revenue deceleration signals that semiconductor design starts and EDA software renewals are moderating among core chipmakers. Slower customer expansion undermines the compounding recurring software revenue model and compresses premium software valuation multiples.
ปัจจุบัน:14.1% for the period ended 2025-12-31
แจ้งเตือนหาก< 10.0% over two consecutive quarters
Intense switching costs and consolidated duopoly with Synopsys. Mission-critical nature of EDA software ensures extreme stickiness.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Unavailable
FCFF DCF remains positive at the base case: base FCFF $1.3B after capex $158.9M, with terminal value at 55.1% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
AI-driven chip design and custom silicon trends accelerate, pushing EDA software usage higher across non-traditional tech companies. Operating leverage expands margins.
If revenue growth exceeds 15% and margins hold above 32%, the multiple may sustain near-term. If forward guidance disappoints or AI-linked bookings stall, expect violent multiple compression.
If revenue growth exceeds 15% and margins hold above 32%, the multiple may sustain near-term. If forward guidance disappoints or AI-linked bookings stall, expect violent multiple compression.
If revenue growth exceeds 15% and margins hold above 32%, the multiple may sustain near-term. If forward guidance disappoints or AI-linked bookings stall, expect violent multiple compression.
If revenue growth exceeds 15% and margins hold above 32%, the multiple may sustain near-term. If forward guidance disappoints or AI-linked bookings stall, expect violent multiple compression.
Warning level: < 10.0% over two consecutive quarters. Revenue deceleration signals that semiconductor design starts and EDA software renewals are moderating among core chipmakers. Slower customer expansion undermines the compounding recurring software revenue model and compresses premium software valuation multiples.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| รายได้ | 5,296,759,000 |
|---|---|
| ต้นทุนรายได้ | 722,249,000 |
| กำไรขั้นต้น | 4,574,510,000 |
| ค่าใช้จ่ายในการดำเนินงาน | 2,924,729,000 |
| กำไรจากการดำเนินงาน | 1,649,781,000 |
| รายการที่ไม่ใช่การดำเนินงานและภาษี | -540,893,000 |
| กำไรสุทธิ | 1,108,888,000 |
| สินทรัพย์รวม | 10,153,148,000 |
|---|---|
| เงินสด | 3,001,317,000 |
| สินทรัพย์หมุนเวียน | 4,669,673,000 |
| หนี้สินรวม | 4,678,967,000 |
| หนี้สินหมุนเวียน | 1,635,291,000 |
| ส่วนของผู้ถือหุ้น | 5,474,181,000 |
ข้อมูลการเงิน ณ จุดเวลาที่ใช้ในการวิเคราะห์วันที่ 2026-05-10
| ช่วงเวลา | รายได้ | EBITDA | กำไรสุทธิ | กระแสเงินสดจากการดำเนินงาน | กระแสเงินสดอิสระ | Capex | ค่าเสื่อมราคาและค่าตัดจำหน่าย | ค่าตอบแทนที่จ่ายเป็นหุ้น | การซื้อหุ้นคืน | เงินปันผลที่จ่าย | การออกหนี้สุทธิ | กระแสเงินสดจากการลงทุน | กระแสเงินสดจากการจัดหาเงิน | เงินสดต้นงวด | เงินสดปลายงวด | เงินสดและเงินลงทุน | หนี้สินรวม | อัตรากำไรจากการดำเนินงาน | ROIC | WACC | ส่วนต่าง ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | 3B | 916.1M | 696M | 1.1B | 1B | 66.9M | 130.7M | 210.1M | 730.3M | — | 0 | — | — | — | — | 1.1B | 454.7M | 26.0% | — | 5.8% | — |
| 2022-12-31 | 3.6B | 1.2B | 849M | 1.2B | 1.1B | 124.2M | 135.4M | 270.4M | 1.2B | — | 400M | — | — | — | — | 882.3M | 887.4M | 30.1% | — | 8.7% | — |
| 2023-12-31 | 4.1B | 1.5B | 1B | 1.3B | 1.2B | 102.5M | 145.7M | 325.6M | 836.5M | — | -100M | — | — | — | — | 1B | 764.4M | 30.9% | — | 8.9% | — |
| 2024-12-31 | 4.6B | 1.7B | 1.1B | 1.3B | 1.1B | 142.5M | 195M | 391.2M | 787.8M | — | 1.8B | — | — | — | — | 2.6B | 2.6B | 29.8% | — | 9.5% | — |
| 2025-12-31 | 5.3B | 1.9B | 1.1B | 1.7B | 1.6B | 141.9M | 233.8M | 455.2M | 1.1B | — | 0 | — | — | — | — | 3B | 2.6B | 31.1% | — | 10.1% | — |
CDNS trades at 38.7x forward earnings against a peer median of 15.0x; EV/EBITDA of 50.4x against a peer median of 18.6x; 6 peers.
Asset-light model shields CDNS from foundry-level capital intensity, though indirect exposure to client capex remains.
Explosive demand for custom silicon, AI accelerators, and advanced packaging drives secular EDA adoption.
Broad semiconductor cyclical downturn limits R&D budgets and delays transitions to new nodes.
Asset-light model shields CDNS from foundry-level capital intensity, though indirect exposure to client capex remains.
Avoid long exposure. Consider outright short or pair trade against undervalued semi-cap equipment, sizing conservatively due to AI momentum risk.
For existing longs, use current $362.70 levels to harvest profits or sell covered calls, given the -58% fundamental downside.
Upside case depends on the report valuation range and named growth catalysts.
The intrinsic fair value of $152.08 exposes a severe 60% divergence from current pricing. A reverse DCF implies an impossible 29% 10-year EPS CAGR.
Sell. While the underlying business is a pristine, asset-light compounder within a sticky duopoly, current market pricing represents speculative euphoria entirely detached from decade-long cash flow realities.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Strict U.S. export controls permanently cut off Chinese access to advanced EDA tools, removing a high-growth revenue vector.
A prolonged capex downcycle among foundry and fabless clients delays major EDA renewals and reduces incremental license seats.
Operating margin contraction indicates that escalating engineering payroll and cloud infrastructure costs are outpacing software license billings. Diminished operating leverage curbs free cash flow conversion and lowers fundamental earnings yield.
ปัจจุบัน:31.1% for the period ended 2025-12-31
แจ้งเตือนหาก< 26.0% over two consecutive quarters
Gross margin compression reveals discounting pressures and unfavorable product mix shifts toward lower-margin hardware emulation systems. Squeezed gross profitability hampers the high-margin software economics that underpin consistent organic growth.
ปัจจุบัน:86.4% for the period ended 2025-12-31
แจ้งเตือนหาก< 82.0% over two consecutive quarters
A drop in cash flow conversion highlights payment friction, uncollected license billings, or revenue disruptions tied to regional trade barriers. Weaker cash generation restricts strategic investments in artificial intelligence design tooling and share repurchases.
ปัจจุบัน:1.559 as of 2026-05-10
แจ้งเตือนหาก< 1.10x over trailing twelve months
Diminishing returns on capital demonstrate that incremental software development expenditures and acquisitions are failing to expand core design automation market share. Subdued capital productivity impairs long-term economic moat expansion.
ปัจจุบัน:16.0% as of 2026-05-10
แจ้งเตือนหาก< 12.0% over trailing twelve months
Under the moderate discount rate, US$70.09 comes from forecast-period earnings and US$68.16 from the long-term value, totaling US$138.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Solve for the growth rate that makes the model value equal the report-date share price.
CDNS maintains its duopoly position and rides the AI silicon wave, but valuation normalizes to match fundamental cash flow generation and mature compounder characteristics.
Warning level: < 26.0% over two consecutive quarters. Operating margin contraction indicates that escalating engineering payroll and cloud infrastructure costs are outpacing software license billings. Diminished operating leverage curbs free cash flow conversion and lowers fundamental earnings yield.
Warning level: < 82.0% over two consecutive quarters. Gross margin compression reveals discounting pressures and unfavorable product mix shifts toward lower-margin hardware emulation systems. Squeezed gross profitability hampers the high-margin software economics that underpin consistent organic growth.
Warning level: < 1.10x over trailing twelve months. A drop in cash flow conversion highlights payment friction, uncollected license billings, or revenue disruptions tied to regional trade barriers. Weaker cash generation restricts strategic investments in artificial intelligence design tooling and share repurchases.
Warning level: < 12.0% over trailing twelve months. Diminishing returns on capital demonstrate that incremental software development expenditures and acquisitions are failing to expand core design automation market share. Subdued capital productivity impairs long-term economic moat expansion.
| อัตรากำไร |
|---|
| CDNS | Cadence Design Systems Inc. | $100.0B | 38.7x | 18.1x | 50.4x | — | — |
| UBER | Uber Technologies Inc. | 17.4x | 2.9x | 22.9x | 35.3% | 14.6% | |
| CRM | Salesforce Inc. | 12.2x | 3.6x | 14.0x | 12.4% | 19.2% | |
| SHOP | Shopify Inc. | 47.5x | 11.6x | 64.1x | 11.3% | 15.7% | |
| INTU | Intuit Inc. | 15.0x | 5.5x | 18.6x | 23.5% | 18.4% | |
| ADBE | Adobe Inc. | 9.6x | 4.2x | 10.7x | 58.8% | 38.8% |
