Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
274.81 USD472.23 USD635.74 USD
-50.87%
472.23 USDCurrent price is 50.9% below the base model value.
A
TechnologySoftware - ApplicationUnited States
ADSK.US · Autodesk, Inc.
NMS · US · USD
Latest price231.99 USD
30D+3.41%
Vs. base value+31.3%
Research summary
ADSK.US latest organized financial period shows revenue grew +17.53% YoY and net income grew +1.08% YoY. Current price is about 232 USD, while the model base case is about 177 USD; the current price sits +31.3% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue7B USD
Net income1B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price231.99 USD
Base value176.74 USD
Vs. base+31.3%
Price date2026/04/28
109.96 USD176.74 USD229.61 USD
+31.26%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
109.96 USD176.74 USD229.61 USD
+31.26%
176.74 USDCurrent price is 31.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.6%
Current price implies roughly 6.6% annualized FCF growth.
6.6%Current price implies roughly 6.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
52.37 USD52.37 USD52.37 USD
+343%
52.37 USDCurrent price is 343% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2026/01/30 | Annual | 7B USD | 1B USD | 2B USD | 5.23 |
| 2025/01/30 | Annual | 6B USD | 1B USD | 2B USD | 5.12 |
| 2024/01/30 | Annual | 5B USD | 906M USD | 1B USD | 4.19 |
| 2023/01/30 | Annual | 5B USD | 823M USD | 2B USD | 3.78 |
| 2022/01/30 | Annual | 4B USD | 497M USD | 1B USD | 2.24 |
Ad placement