# Synopsys (SNPS) Forecast Calculator

Interactive five-year financial forecast and DCF for Synopsys. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/synopsys/forecast
- Industry: Technology
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 3360694000 | 602384000 | 721907000 | 532367000 |
| 2022 | 3685281000 | 836596000 | 830127000 | 664347000 |
| 2023 | 4204193000 | 1398858000 | 938466000 | 757516000 |
| 2024 | 4615714000 | 1602311000 | 1377119000 | 984594000 |
| 2025 | 5318014000 | 1513656000 | 1520359000 | 1229888000 |

## Frequently asked questions

### What does Synopsys do?

Synopsys is a global leader in electronic design automation (EDA) software, semiconductor intellectual property (IP), and system simulation solutions. The company provides foundational software tools and IP blocks used by semiconductor and systems companies to design, verify, and test integrated circuits and electronic systems.

### How does Synopsys generate revenue?

Synopsys operates a highly recurring, asset-light software business model characterized by time-based licenses, upfront IP licensing, and trailing royalties. Its two primary segments are Design Automation and Design IP, which together contribute to its global sales.

### What is Synopsys's capital expenditure strategy?

Synopsys's capital expenditure is relatively light, typically 3-4% of revenue, and is almost entirely focused on maintenance and IT infrastructure upgrades. Major capex programs include data center investments to support AI-driven EDA tools in the cloud.

### How does Synopsys's working capital profile impact its financial model?

Synopsys operates with negative net working capital, which provides a significant working capital advantage. This is because the company bills customers annually in advance for multi-year software subscriptions, creating a massive Deferred Revenue liability that funds operations.

### What are the key valuation considerations for Synopsys following the Ansys acquisition?

The financial model for Synopsys evaluates the financial impact, margin expansion trajectory, and rapid deleveraging profile post-acquisition. Key considerations include the massive increase in total assets, particularly goodwill and intangibles, reflecting the premium paid for a transformational software asset.

### Can I download an Excel financial model for Synopsys?

Yes, a comprehensive equity valuation and scenario planning Excel model for Synopsys is available for download. This model is specifically designed to evaluate the financial impact, margin expansion, and rapid deleveraging profile following the Ansys acquisition, with a forecast horizon of FY2026–FY2030.