Skip to content

Synopsys Inc (SNPS) — WACC Analysis

WACC Breakdown

Synopsys Inc (SNPS) has a weighted average cost of capital (WACC) of 10.1%. The cost of equity is 10.7%, derived from a beta of 1.45 and a risk-free rate of 5.2%. The after-tax cost of debt is 4.9%. The capital structure is 89.9% equity and 10.1% debt.

Interpretation

A WACC of 10.1% is moderate, reflecting the market's balanced risk assessment of Synopsys Inc.

Investors can compare SNPS's WACC of 10.1% against industry peers to gauge its relative financing costs. A beta of 1.45 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

SNPS WACC: 10.11% for Synopsys Inc

Current inputs imply a 10.69% cost of equity and a 6.22% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Synopsys Inc Common Stock (SNPS) WACC Results
Weighted Average Cost of Capital
10.11%
Cost of Equity
10.69%
Risk-Free Rate5.19%
Beta1.45
Market Risk Premium4.23%
Cost of Debt
4.91%
Pre-Tax Cost of Debt6.22%
Tax Rate21.00%
Tax Shield1.31%
Capital Structure
Equity: 89.94%($89.71B)
Debt: 10.06%($10.04B)
Equity Component
9.61%
89.94% × 10.69%
Debt Component
0.49%
10.06% × 4.91%

Synopsys Inc (SNPS) WACC in context

Synopsys Inc (SNPS) currently screens with an estimated WACC of 10.11%. That blends a 10.69% cost of equity, a 6.22% pre-tax cost of debt, and a 89.94% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What SNPS WACC implies

A 10.11% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates SNPS

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.45 and equity accounts for 89.94% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

SNPS WACC: 10.11% — Synopsys Inc Cost of Capital (October 2026) | DeepViews