Silvaco Group

Digitalization And AI Will Drive Next-Generation EDA Demand

AnalystHighTarget

Not Invested

Consensus Narrative from 6 Analysts

Published

27 Aug 25

Updated

27 Aug 25

AnalystHighTarget's Fair Value

US$12.00

59.0% undervalued

27 Aug

US$4.92

-68.1%

8.4%

-68.1%

8.4%

Author's Valuation

US$12.0

59.0% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$12.0

59.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

19.00%

Software revenue growth rate

1.45%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.50%

Calculation

US$3.22m

Earnings '28

171.37x

PE Ratio '28

US$551.91m

Market Cap '28

US$551.91m

Market Cap '28

36.95m

No. shares '28

US$14.94

Share Price '28

US$14.94 Share Price '28

Discounted to 2025 @ 8.51% p.a.

US$11.69

Fair Value '25