Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Autodesk, Inc.

ADSKCIK 0000769397Software

Compare:WLY TRMB NVDA ADBE ANSS TYL

Compare ADSK

Intrinsic Value

ADSK Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

ADSK Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Autodesk, Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$144.16

Implied equity value $31B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$122.90 – $171.85

Bear

$122.90

Base

$144.16

Bull

$171.85

Model assumptions

Cash flow base

$2B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

10.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$144.16Baseline

Growth +1 pt$172.76+$28.60

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Autodesk, Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$144.16

Implied equity value $31B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$122.90 – $171.85

Bear

$122.90

Base

$144.16

Bull

$171.85

Model assumptions

Cash flow base

$2B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

10.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$144.16Baseline

Growth +1 pt$172.76+$28.60

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net cash increases equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$31B

Less total debt

− $3B

Plus cash and equivalents

+ $3B

Equity value

After the bridge

$31B

Diluted shares

215,000,000

Fair value / share

$144.16