investorscraft@gmail.com

Intrinsic ValueAutodesk, Inc. (0HJF.L)

Previous Close£252.85
Intrinsic Value
Upside potential
Previous Close
£252.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Autodesk, Inc. operates as a global leader in 3D design, engineering, and entertainment software, serving industries such as architecture, construction, manufacturing, and media. The company’s core revenue model is subscription-based, offering cloud-enabled solutions like BIM 360 and Fusion 360, which enhance collaboration and efficiency for professionals. Autodesk’s diversified product portfolio, including AutoCAD, Maya, and Inventor, caters to specialized workflows, reinforcing its dominance in computer-aided design (CAD) and building information modeling (BIM). The company maintains a competitive edge through continuous innovation, integrating AI and automation into its platforms to address evolving industry demands. Its strong brand recognition and extensive reseller network further solidify its market position, making it a preferred partner for enterprises and individual creators alike. Autodesk’s focus on digital transformation and sustainability aligns with global trends, ensuring long-term relevance in a rapidly digitizing world.

Revenue Profitability And Efficiency

Autodesk reported revenue of $6.13 billion for FY 2025, with net income reaching $1.11 billion, reflecting robust profitability. The company’s diluted EPS stood at $5.12, demonstrating efficient earnings generation. Operating cash flow was $1.61 billion, supported by high-margin subscription revenues, while capital expenditures remained minimal at -$40 million, indicating capital-light operations. This financial performance underscores Autodesk’s ability to monetize its software ecosystem effectively.

Earnings Power And Capital Efficiency

Autodesk’s earnings power is driven by its recurring revenue model, which ensures stable cash flows and high customer retention. The company’s capital efficiency is evident in its low capex requirements and strong operating cash flow conversion. With a focus on scalable cloud solutions, Autodesk maximizes returns on invested capital, positioning it well for sustained profitability and growth.

Balance Sheet And Financial Health

Autodesk maintains a solid balance sheet with $1.6 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $2.56 billion is manageable given the company’s cash flow generation. The absence of dividends allows for reinvestment in growth opportunities, further strengthening its financial flexibility and resilience.

Growth Trends And Dividend Policy

Autodesk’s growth is fueled by the adoption of its cloud-based solutions and expansion into emerging markets. The company does not pay dividends, opting instead to reinvest in innovation and acquisitions. This strategy aligns with its long-term vision of driving digital transformation across industries, ensuring sustained top-line growth and market leadership.

Valuation And Market Expectations

With a market capitalization of $63.04 billion, Autodesk trades at a premium, reflecting investor confidence in its growth trajectory. The company’s beta of 1.473 indicates higher volatility relative to the market, typical for technology firms. Market expectations are anchored on Autodesk’s ability to maintain its competitive edge and capitalize on digitalization trends.

Strategic Advantages And Outlook

Autodesk’s strategic advantages include its strong brand, innovative product suite, and subscription-based revenue model. The outlook remains positive, supported by tailwinds in digital transformation and sustainability. However, competition and macroeconomic uncertainties pose risks. The company’s focus on R&D and customer-centric solutions positions it well to navigate these challenges and sustain growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount