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
已分析: 2026-05-10下次更新: 2026-08-10Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
股价
$362.70
▼ -210.62 (-58.07%)
公允价值
$152
$152–$196
评级
卖出
confidence 88/100
上行空间
-58.1%
upside to fair value
安全边际
$129.27
buy below · 15%
市值
$100.0B
P/E fwd 38.7
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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 看空情景

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.

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3T−4CAGR
期间2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
营业收入$2.99B$3.56B$4.09B$4.64B$5.30B+15.4%
毛利$2.68B$3.19B$3.65B$3.99B$4.57B+14.3%
营业利润$778.0M$1.07B$1.26B$1.38B$1.65B+20.7%
净利润$696.0M$849.0M$1.04B$1.06B$1.11B+12.4%
每股收益(摊薄)$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%
研发$1.13B$1.25B$1.44B$1.55B$1.77B+11.7%
销售管理费用$749.3M$846.3M$932.7M$1.03B$1.12B+10.5%

质量评分

OCF / 净利润
1.56×
>1 表示盈利质量高
会计质量门槛
Fail
经行业调整门槛
ROIC
16.0%
投入资本回报率
第 3 节

Numbers analysis

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
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