ADSK · Autodesk, Inc.
$238.082026-05-17Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$263
+10.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($203 · $306) Analysts Range ($279 · $380) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q4 | $4.4B | — | 20.4% | 12.0% | $791MM | −$1.4B | −$571MM | 8.3% | — | 16.6% | $4.8B | $2.32 | — |
| 2023.Q4 | $4.9B | 12.4% | 27.3% | 13.0% | $1.2B | $252MM | $1.4B | 10.2% | — | 24.9% | $4.7B | $3.85 | — |
| 2024.Q4 | $5.4B | 10.0% | 27.8% | 20.2% | $1.2B | −$798MM | $409MM | 10.1% | — | 23.5% | $5.6B | $4.23 | — |
| 2025.Q4 | $6.1B | 12.7% | 30.0% | 19.7% | $1.5B | −$1.2B | $298MM | 11.4% | — | 23.4% | $7.0B | $5.20 | — |
| 2026.Q4 | $7.2B | 17.5% | 31.8% | 29.9% | $1.6B | −$1.6B | −$17MM | 11.0% | — | 22.3% | $7.3B | $5.25 | 22.3 |
| italics below = DCF projection · 10yr Rev CAGR: 8.5% |
| 2027.Q4 | $8.2B | +13.1% | 34.0% | 28.9% | $2.0B | −$981MM | $993MM | 10.4% | $899MM | 25.2% | $8.3B | $6.78 | 35.1 |
| 2028.Q4 | $9.0B | +10.4% | 35.1% | 27.9% | $2.3B | −$896MM | $1.4B | 10.2% | $1.1B | 26.0% | $9.2B | $7.83 | 30.4 |
| 2029.Q4 | $9.9B | +10.5% | 35.2% | 26.9% | $2.6B | −$1.0B | $1.5B | 10.1% | $1.1B | 26.3% | $10.2B | $8.79 | 27.1 |
| 2030.Q4 | $11.0B | +10.9% | 35.2% | 25.9% | $2.9B | −$1.2B | $1.7B | 9.9% | $1.1B | 26.6% | $11.4B | $9.89 | 24.1 |
| 2031.Q4 | $12.1B | +9.4% | 35.2% | 24.9% | $3.2B | −$1.2B | $2.0B | 9.7% | $1.3B | 26.6% | $12.6B | $10.96 | 21.7 |
|
| Term. Yr+ | $17.0B | 4.1% | 38.7% | 20.0% | $5.3B | −$915MM | $4.4B | 8.6% | $38.6B | 23.6% | — | — | — |
Active scenario IV: $263 (+10.5% vs market)