investorscraft@gmail.com

Intrinsic Value of Autodesk, Inc. (ADSK)

Previous Close$225.87
Intrinsic Value
Upside potential
Previous Close
$225.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-10-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %14.1NaN
Revenue, $5005NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4016NaN
Operating income, $m989NaN
EBITDA, $m1139NaN
Interest expense (income), $mNaN
Earnings before tax, $m946NaN
Tax expense, $m123NaN
Net income, $m823NaN

BALANCE SHEET

Cash and short-term investments, $m2072NaN
Total assets, $m9438NaN
Adjusted assets (=assets-cash), $m7366NaN
Average production assets, $m4218NaN
Working capital, $m-659NaN
Total debt, $m2366NaN
Total liabilities, $m8293NaN
Total equity, $m1145NaN
Debt-to-equity ratio2.066NaN
Adjusted equity ratio-0.114NaN

CASH FLOW

Net income, $m823NaN
Depreciation, amort., depletion, $m150NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2071NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-40NaN
Free cash flow, $m2111NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-659
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount