ADSK
Autodesk Inc
Price:  
219.96 
USD
Volume:  
1,213,819.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Autodesk Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Autodesk Inc (ADSK) is 87.73 USD. This Autodesk valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 219.96 USD, the upside of Autodesk Inc is %.

The range of the Intrinsic Value is 60.50 - 166.25 USD

219.96 USD
Stock Price
87.73 USD
Intrinsic Value
Intrinsic Value Details

Autodesk Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 60.50 - 166.25 87.73 -60.1%
DCF (Growth 10y) 78.13 - 207.77 111.80 -49.2%
DCF (EBITDA 5y) 199.26 - 267.17 224.89 2.2%
DCF (EBITDA 10y) 210.22 - 317.72 252.01 14.6%
Fair Value 105.88 - 105.88 105.88 -51.86%
P/E 251.32 - 289.32 278.63 26.7%
EV/EBITDA 218.49 - 288.73 248.57 13.0%
EPV 33.53 - 48.27 40.90 -81.4%
DDM - Stable 35.53 - 129.57 82.55 -62.5%
DDM - Multi 47.16 - 139.35 71.16 -67.6%

Autodesk Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 47,053.84
Beta 1.62
Outstanding shares (mil) 213.92
Enterprise Value (mil) 47,445.84
Market risk premium 4.60%
Cost of Equity 9.64%
Cost of Debt 5.00%
WACC 9.38%