As of 2024-12-13, the Intrinsic Value of Autodesk Inc (ADSK) is
91.87 USD. This Autodesk valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 309.34 USD, the upside of Autodesk Inc is
-70.30%.
The range of the Intrinsic Value is 64.14 - 164.94 USD
91.87 USD
Intrinsic Value
Autodesk Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.14 - 164.94 |
91.87 |
-70.3% |
| DCF (Growth 10y) |
83.13 - 203.56 |
116.53 |
-62.3% |
| DCF (EBITDA 5y) |
189.76 - 264.05 |
221.26 |
-28.5% |
| DCF (EBITDA 10y) |
201.59 - 309.29 |
246.62 |
-20.3% |
| Fair Value |
126.86 - 126.86 |
126.86 |
-58.99% |
| P/E |
248.89 - 322.94 |
290.56 |
-6.1% |
| EV/EBITDA |
214.75 - 326.99 |
259.86 |
-16.0% |
| EPV |
31.64 - 44.54 |
38.09 |
-87.7% |
| DDM - Stable |
43.68 - 145.20 |
94.44 |
-69.5% |
| DDM - Multi |
54.28 - 141.75 |
78.67 |
-74.6% |
Autodesk Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
66,508.10 |
| Beta |
1.62 |
| Outstanding shares (mil) |
215.00 |
| Enterprise Value (mil) |
67,357.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.64% |
| Cost of Debt |
4.25% |
| WACC |
9.43% |