Company Valuation: Autodesk, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 54,947 46,425 54,294 66,891 53,504 47,340 - -
Change - -15.51% 16.95% 23.2% -20.01% -11.52% - -
Enterprise Value (EV) 1 55,811 46,634 54,332 67,292 53,390 45,509 44,511 42,638
Change - -16.44% 16.51% 23.85% -20.66% -14.76% -2.19% -4.21%
P/E 112x 56.9x 60.6x 60.8x 48.3x 26.5x 23x 19.5x
PBR 64.2x 40.4x 29.5x 25.4x 17.8x 13.5x 9.55x 6.87x
PEG - 0.8x 5.6x 2.7x 22.48x 0.4x 1.5x 1.1x
Capitalization / Revenue 12.5x 9.28x 9.88x 10.9x 7.42x 5.69x 5.12x 4.63x
EV / Revenue 12.7x 9.32x 9.88x 11x 7.41x 5.47x 4.82x 4.17x
EV / EBITDA 38.4x 25.3x 25.9x 27.9x 18.2x 13.2x 11.5x 9.79x
EV / EBIT 39.9x 26.1x 27.7x 30.2x 19.5x 14.1x 12.2x 10.2x
EV / FCF 37.8x 23x 42.4x 42.9x 22.2x 16.6x 14.5x 11.9x
FCF Yield 2.64% 4.36% 2.36% 2.33% 4.51% 6.04% 6.89% 8.37%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.24 3.78 4.19 5.12 5.23 8.535 9.863 11.61
Distribution rate - - - - - - - -
Net sales 1 4,386 5,005 5,497 6,131 7,206 8,325 9,239 10,233
EBITDA 1 1,454 1,842 2,101 2,411 2,932 3,445 3,857 4,355
EBIT 1 1,397 1,785 1,962 2,231 2,737 3,239 3,661 4,191
Net income 1 497 823 906 1,112 1,124 1,796 2,016 2,433
Net Debt 1 863.5 209 38 401 -114 -1,831 -2,829 -4,702
Reference price 2 249.79 215.16 253.81 311.34 252.87 226.50 226.50 226.50
Nbr of stocks (in thousands) 219,973 215,767 213,915 214,848 211,586 209,005 - -
Announcement Date 2/24/22 2/23/23 2/29/24 2/27/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.17x13.53x16.12x-.--% 111B
14.13x3.84x8.02x-.--% 102B
26.54x5.47x13.21x-.--% 47.34B
33.28x4.15x12.39x-.--% 45.95B
15.28x5.54x14.17x0.94% 37.97B
14.91x5.78x11.81x-.--% 14.4B
21.25x2.16x12.5x-.--% 11.87B
26.77x - - 3.63% 10.62B
63.28x3.89x15.91x-.--% 8.21B
Average 26.29x 5.54x 13.02x 0.51% 43.31B
Weighted average by Cap. 21.63x 7.11x 12.64x 0.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!