As of 2025-05-19, the Intrinsic Value of Autodesk Inc (ADSK) is 120.39 USD. This Autodesk valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 298.08 USD, the upside of Autodesk Inc is -59.60%.
The range of the Intrinsic Value is 84.18 - 218.17 USD
Based on its market price of 298.08 USD and our intrinsic valuation, Autodesk Inc (ADSK) is overvalued by 59.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.18 - 218.17 | 120.39 | -59.6% |
| DCF (Growth 10y) | 107.52 - 266.43 | 150.82 | -49.4% |
| DCF (EBITDA 5y) | 203.22 - 353.64 | 273.49 | -8.2% |
| DCF (EBITDA 10y) | 217.94 - 404.38 | 301.06 | 1.0% |
| Fair Value | 130.52 - 130.52 | 130.52 | -56.21% |
| P/E | 237.85 - 329.38 | 279.55 | -6.2% |
| EV/EBITDA | 202.50 - 383.91 | 301.85 | 1.3% |
| EPV | 44.18 - 60.30 | 52.24 | -82.5% |
| DDM - Stable | 48.32 - 164.21 | 106.26 | -64.4% |
| DDM - Multi | 69.13 - 187.25 | 101.54 | -65.9% |
| Market Cap (mil) | 63,491.04 |
| Beta | 1.07 |
| Outstanding shares (mil) | 213.00 |
| Enterprise Value (mil) | 64,179.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.21% |
| Cost of Debt | 4.25% |
| WACC | 9.01% |