investorscraft@gmail.com

Intrinsic ValueAnsys Inc (AKX.DE)

Previous Close321.90
Intrinsic Value
Upside potential
Previous Close
321.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ANSYS Inc. is a global leader in engineering simulation software, serving industries ranging from aerospace to semiconductors. The company’s core revenue model is built on licensing its proprietary simulation platforms, including ANSYS Workbench, Fluids, and Electronics, alongside maintenance and consulting services. Its solutions enable engineers to optimize product designs through virtual testing, reducing physical prototyping costs and accelerating time-to-market. ANSYS operates in a high-barrier industry where its deep technical expertise and long-standing customer relationships reinforce its competitive moat. The company distributes its software through a hybrid model of direct sales and reseller networks, ensuring broad market penetration. With a focus on multiphysics and 3D modeling, ANSYS caters to complex engineering challenges, positioning itself as an indispensable partner for innovation-driven enterprises. Its academic offerings also foster long-term adoption by training future engineers, further solidifying its market leadership.

Revenue Profitability And Efficiency

In FY 2022, ANSYS reported revenue of €2.07 billion, reflecting steady demand for its simulation solutions. Net income stood at €523.7 million, with a diluted EPS of €5.99, underscoring strong profitability. Operating cash flow of €631 million highlights efficient cash generation, while modest capital expenditures of €24.4 million indicate a capital-light business model.

Earnings Power And Capital Efficiency

ANSYS demonstrates robust earnings power, with high-margin software licensing driving profitability. The absence of total debt and €614.4 million in cash reserves reflect prudent capital management. The company’s asset-light structure and recurring revenue streams from maintenance contracts enhance capital efficiency.

Balance Sheet And Financial Health

ANSYS maintains a fortress balance sheet with no debt and €614.4 million in cash and equivalents. This financial strength provides flexibility for strategic investments or acquisitions. The company’s zero-dividend policy aligns with its focus on reinvesting in growth and innovation.

Growth Trends And Dividend Policy

ANSYS has consistently grown revenue through organic expansion and strategic acquisitions. The company does not pay dividends, opting instead to reinvest profits into R&D and market expansion. Its focus on emerging sectors like autonomous vehicles and 5G positions it for sustained growth.

Valuation And Market Expectations

With a beta of 1.24, ANSYS exhibits higher volatility than the market, reflecting its growth-oriented profile. The lack of a dividend may deter income-focused investors, but its strong cash flow generation and market leadership justify premium valuation multiples.

Strategic Advantages And Outlook

ANSYS benefits from entrenched industry relationships, technical expertise, and a diversified product portfolio. Its simulation software is critical for next-generation technologies, ensuring long-term relevance. The company is well-positioned to capitalize on increasing demand for digital engineering solutions across industries.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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