ADSK · Autodesk, Inc.
$196.262026-07-21Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$260
+32.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($208 · $306) Analysts Range ($262 · $375) 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 |
|---|
| 2025.Q1 | $5.5B | — | 25.7% | 18.5% | $1.1B | −$1.7B | −$577MM | 10.0% | — | 18.2% | $6.3B | $4.27 | — |
| 2025.Q4 | $5.5B | 0.0% | 25.7% | 19.7% | $1.1B | −$1.1B | $81MM | 11.4% | — | 17.2% | $6.9B | $4.27 | — |
| 2026.Q1 | $6.1B | 11.5% | 27.9% | 22.7% | $1.3B | −$465MM | $859MM | 10.1% | — | 19.0% | $7.0B | $5.25 | — |
| 2026.Q4 | $6.1B | 0.0% | 27.9% | 29.9% | $1.2B | −$1.5B | −$268MM | 11.0% | — | 17.0% | $7.1B | $5.25 | — |
| 2027.Q1 | $7.5B | 22.4% | 33.3% | 25.7% | $1.9B | −$1.1B | $796MM | 9.6% | — | 25.7% | $7.3B | $6.90 | 16.7 |
| italics below = DCF projection · 10yr Rev CAGR: 8.3% |
| 2028.Q1 | $8.4B | +12.2% | 31.3% | 25.1% | $2.0B | −$928MM | $1.0B | 9.7% | $955MM | 25.3% | $8.3B | $7.45 | 26.3 |
| 2029.Q1 | $9.3B | +10.4% | 32.0% | 24.5% | $2.2B | −$914MM | $1.3B | 9.6% | $1.1B | 25.7% | $9.2B | $8.47 | 23.2 |
| 2030.Q1 | $10.3B | +10.7% | 32.7% | 24.0% | $2.6B | −$1.1B | $1.5B | 9.5% | $1.1B | 26.3% | $10.3B | $9.66 | 20.3 |
| 2031.Q1 | $11.3B | +10.1% | 32.7% | 23.4% | $2.8B | −$1.2B | $1.7B | 9.4% | $1.2B | 26.2% | $11.4B | $10.71 | 18.3 |
| 2032.Q1 | $12.4B | +9.2% | 32.7% | 22.8% | $3.1B | −$1.2B | $1.9B | 9.3% | $1.2B | 26.0% | $12.6B | $11.78 | 16.7 |
|
| Term. Yr+ | $17.3B | 4.1% | 35.6% | 20.0% | $4.9B | −$858MM | $4.1B | 8.6% | $37.5B | 23.6% | — | — | — |
Active scenario IV: $260 (+32.7% vs market)