Cutonce robot mascot

Built for desktop

Cutonce is designed for a larger screen. Open it on your laptop or desktop for the full experience.

ADSK - Deep Intrinsic Value Analysis | cutonce
Deep Intrinsic Value Analysis

ADSK

Autodesk Inc
Technology / SERVICES-PREPACKAGED SOFTWARE
Price on 2026-08-02
$234.97
Intrinsic Value
$221 - $291
Gap to Fair Value
+10.2%
Low $221 Mid $259 High $291 Price on 2026-08-02 $234.97 +10.2% gap
Our Read medium conviction
Autodesk is a dominant franchise in design and engineering software trading at a reasonable valuation after a meaningful pullback. With 91% gross margins, $2.7B in FCF, and a wide competitive moat from switching costs, the stock offers approximately 10% upside to fair value with further upside if the MaintainX acquisition and AI strategy execute well.

Catalysts

+Successful MaintainX integration validating the design-make-operate platform thesis and driving cross-sell
+Margin expansion toward 40%+ as restructuring savings flow through and AI-driven efficiencies scale
+AWS Marketplace channel opening and continued subscription price increases driving revenue acceleration above consensus

Key Risks

Securities class action remains unresolved and could produce an unfavorable settlement or discovery
The $3.6B MaintainX acquisition introduces integration and overpayment risk at a critical juncture
AEC cyclicality - a construction downturn would directly compress the ~48% of revenue tied to architecture and construction

The Opportunity

Autodesk is the company behind AutoCAD - the software that architects, engineers, and construction companies use to design everything from skyscrapers to car parts to movie visual effects. If you have ever seen a modern building go up, chances are someone used Autodesk software to design it. Their products are so deeply embedded in professional workflows that switching to a competitor would mean retraining thousands of employees and rebuilding years of templates and processes. That stickiness is the core of Autodesk's value.

The company went through a painful but ultimately successful transformation over the past decade, moving from selling software in a box to selling monthly and annual subscriptions. That shift initially crushed revenue and earnings, but now the business generates over $7 billion in annual revenue with gross margins above 91 cents on every dollar - an extraordinarily efficient business model. Revenue has nearly tripled in six years, and the company converts about 38% of every revenue dollar into free cash flow.

The stock currently trades around $235, which is roughly 29% below where it was at its peak. Part of that decline reflects a broader sell-off in software stocks as investors worried about AI disruption. Part of it is company-specific: in 2024, an internal investigation revealed that some executives had been gaming the timing of customer payments to make certain financial metrics look better. The federal government looked into it and dropped the matter, but a shareholder lawsuit is still pending. The company also just announced a $3.6 billion acquisition of a maintenance software company called MaintainX, which introduces both opportunity and integration risk.

The case for the stock is straightforward: at roughly 15 times next year's expected earnings, you are paying a reasonable price for a company growing revenue at 18% with industry-leading margins and a dominant competitive position. The market seems to be pricing in slower growth than what management is guiding and analysts are projecting. If Autodesk executes on its plan, the stock has meaningful room to re-rate higher.

The main thing that could go wrong is a downturn in the construction and manufacturing sectors, which together drive roughly three-quarters of Autodesk's revenue. A meaningful global slowdown would directly hit growth and could push the stock lower. The MaintainX acquisition also carries risk - at $3.6 billion, it is a big bet, and large acquisitions in tech have a mixed track record. But even in a slower-growth scenario, Autodesk's installed base and switching costs provide a sturdy floor under the business.

How we got to $221 - $291

Factor
Bear
Base
Bull
Assumptions
Weighted Model Base
$254
$254
$254
Weighted average of 7 valuation approaches favoring cash flow and excess returns methods
Revenue Growth Trajectory
-$6
+$5
+$18
Bear Bear: Construction slowdown and macro headwinds compress growth to 8-10%, below consensus
Base Base: Revenue growth moderates to 12-14% as subscription transition matures and AEC growth normalizes
Bull Bull: MaintainX cross-sell, AWS Marketplace channel, and AI features sustain 15-17% growth through FY2029
MaintainX Acquisition Outcome
-$14
-$3
+$5
Bear Bear: Integration distracts management, culture clashes emerge, and the $3.6B proves to be a 20-30% overpay
Base Base: Integration proceeds adequately with modest delay in synergies; $3.6B price is fair but not a bargain
Bull Bull: Operations platform becomes strategic differentiator, driving upsell and competitive separation
Operating Margin Expansion
-$3
+$5
+$12
Bear Bear: AI investment and MaintainX integration costs offset restructuring savings, margins flat at 36-37%
Base Base: Non-GAAP operating margins reach guided 38.5-39% range via restructuring savings
Bull Bull: Restructuring plus AI-driven efficiency push margins toward 41%, FCF margin exceeds 40%
Legal and Governance Overhang
-$10
-$2
+$2
Bear Bear: Prolonged litigation, unfavorable discovery, or new governance concerns surface, depressing multiple
Base Base: Class action settles for $50-100M; governance improvements from new directors rebuild trust
Bull Bull: Quick dismissal or de minimis settlement; Starboard-backed directors drive measurable governance improvement
Intrinsic Value
$221
$259
$291
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Projected Free Cash Flow
$320
35%
$112.00
Calculation
FCF/share of $12.94 grown at 16.2% annually for 10 years, with 3% terminal growth rate, discounted at ~10% WACC. Sum of discounted cash flows plus terminal value divided by shares outstanding = $319.55/share
Free Cash Flow$2.73B
Growth Rate (5Y Est)16.2%
WACC (est)~10%
Terminal Growth3%
Excess Returns on Equity
$309
20%
$62.00
Calculation
Book value of $15.11/share + present value of excess returns (ROE 45.9% minus ~10% cost of equity = 35.9% excess return on $15.11 equity per share), faded over projection period = $309.34/share
Book Value/Share$15.11
ROE45.9%
Cost of Equity (est)~10%
Excess Return Spread~35.9%
Growth-Adjusted Earnings Multiple
$236
15%
$35.00
Calculation
TTM EPS of $6.93 multiplied by (8.5 + 2 x 16.18 growth rate) = $6.93 x 40.86 = $283.16, adjusted by (4.4 / 5.27 current AAA yield) = $283.16 x 0.835 = $236.49
EPS (TTM)$6.93
Growth Rate16.18%
AAA Yield (est)5.27%
Peer-Based Enterprise Value Multiple
$210
15%
$32.00
Calculation
Sector median EV/EBITDA of ~21.9x applied to trailing EBITDA of $2.52B = enterprise value of ~$55.2B, less net debt of approximately -$0.19B (near net cash), divided by 211M shares = ~$210/share
EBITDA (TTM)$2.52B
Sector Median EV/EBITDA~21.9x
Net Debt~-$0.19B
Shares Outstanding211M
Blended Earnings-Asset and Cash Flow Yield
$105
5%
$5.00
Calculation
sqrt(22.5 x $6.93 x $15.11) = sqrt($2,354) = $48.52 for earnings-asset component; FCF/share $12.94 / 0.08 = $161.71 for cash flow yield component; average of ($48.52 + $161.71) / 2 = $105.12
EPS (TTM)$6.93
Book Value/Share$15.11
FCF/Share$12.94
Zero-Growth Earnings Perpetuity
$60
5%
$3.00
Calculation
Normalized earnings of approximately $5.31/share (net income $1.12B / 211M shares) capitalized at ~8.8% WACC = $5.31 / 0.088 = $60.34, rounded to $60.48
Normalized Net Income$1.12B
Shares Outstanding211M
WACC (est)~8.8%
Growth-at-Reasonable-Price Screen
$111
5%
$5.00
Calculation
TTM EPS of $6.93 multiplied by estimated growth rate of 16.18 = $6.93 x 16.18 = $112.13, representing fair value where price-to-earnings-to-growth ratio equals 1.0
EPS (TTM)$6.93
Growth Rate16.18%
Deep Analysis 8 findings
Confidence: high medium low 3 positive · 5 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Neutral

Autodesk's balance sheet as of Q1 2027 shows total assets of $11.93B against total liabilities of $8.74B, yielding book equity of just $3.19B - or $15.11 per share against a $234.97 stock price. This extreme gap reflects the asset-light nature of a subscription software business. The key assets are largely intangible: brand equity, customer relationships, and internally developed software that do not appear at fair value on the books.

Cash and equivalents of $2.67B are fully realizable. Long-term debt of $2.48B against that cash position means the company is in a near-net-cash position (~$190M net cash), which is healthy. The most critical off-balance-sheet asset is the deferred revenue base - a portion of liabilities represents prepaid subscriptions that will convert to recognized revenue, effectively an invisible asset.

With 91% gross margins and near-zero marginal cost of delivery, the fair value of Autodesk's customer base and subscription contracts far exceeds what appears on the balance sheet. The current ratio of 0.83 looks thin, but this is typical for subscription software companies whose deferred revenue inflates current liabilities. The $3.6B MaintainX acquisition announced in May 2026 [Autodesk News, May 2026] will add significant goodwill and intangibles when closed, and its integration success will materially affect the fair value of the combined asset base.

The NAV model output of $15.10 per share is essentially meaningless for a company of this type - tangible book is not the value driver.

Cash Flow & Capital Allocation Quantitative Positive

Autodesk generated $2.73B in free cash flow over the trailing twelve months, representing a 37.8% FCF margin on $7.21B of revenue - exceptional cash conversion. FCF per share of approximately $12.94 translates to a P/FCF multiple of 18.2x, which is reasonable for a high-growth software company. Cash flow allocation has focused primarily on: (1) share buybacks, which have reduced the diluted share count from approximately 223M shares in FY2021 to 211M currently, partially offsetting stock-based compensation dilution; (2) debt management, with the company refinancing from $2.29B (including $300M current) in FY2025 to $2.48B long-term with no current maturities by Q1 2027, extending maturities; and (3) the pending $3.6B all-cash MaintainX acquisition [Construction Dive, 2026], which will consume a substantial portion of cash reserves and likely require incremental debt.

Autodesk pays no dividend (0% payout ratio), directing all capital toward growth and buybacks. EBITDA grew from $753M in FY2021 to $2.52B in FY2026, a 3.3x increase in five years, demonstrating powerful operating leverage as the subscription transition matured. The company's billings growth of 32% in FY2026 [Autodesk Investor Relations, March 2026] meaningfully exceeded revenue growth, indicating strong forward pipeline.

The restructuring charges of $135-160M [Investing.com, January 2026] from workforce reductions are a near-term cash drain but should improve long-run FCF margins.

Historical Track Record & Consistency Quantitative Positive

Autodesk's ten-year trajectory tells a dramatic transformation story. Revenue declined from $2.03B in FY2017 to a trough during the perpetual-to-subscription transition, then accelerated sharply: $2.57B (FY2019) to $3.79B (FY2021) to $5.50B (FY2024) to $7.21B (FY2026) - a 17.5% revenue CAGR over 5 years. Operating margins swung from deeply negative (-24.6% in FY2018) to 25.1% in FY2026 as the subscription model scaled.

EPS went from -$2.61 in FY2017 to $5.23 in FY2026. The earnings beat streak is remarkable: Q4 2024 beat by $0.05, Q1 2025 beat by $0.15, Q2 2025 beat by $0.14, Q3 2025 beat by $0.17, Q4 2025 beat by $0.17, Q1 2026 beat by $0.20, Q2 2026 beat by $0.15 - seven consecutive quarters of beating consensus estimates. Quarterly revenue shows consistent sequential growth: $1.50B (Q2 2025) to $1.57B to $1.64B to $1.63B to $1.76B to $1.85B to $1.96B to $1.93B (Q1 2027).

The slight Q1 2027 dip versus Q4 2026 reflects typical seasonality. However, this track record must be weighed against the 2024 accounting probe [Hagens Berman, June 2024], which revealed that management had manipulated billing timing to inflate free cash flow metrics used for executive compensation - a serious credibility stain, even though the SEC and USAO closed their investigations [Autodesk 10-K FY2026]. The company did not restate financials, suggesting the actual financial impact was immaterial even if the governance lapse was significant.

Forward Earnings & Growth Estimation Quantitative Positive

Management has guided FY2027 revenue to approximately $8.2B [The Cerbat Gem, May 2026], implying ~14% growth, with non-GAAP operating margins targeting 38.5-39%. The forward P/E of 14.63 implies approximately $16.07 in forward EPS - a significant step-up from the $6.93 TTM figure, reflecting both organic growth and expected margin expansion from the go-to-market restructuring. Analyst consensus projects 16.18% EPS growth over the next five years.

The PEG ratio of 0.9 suggests the stock is slightly undervalued on a growth-adjusted basis. The reverse DCF implies a 10.3% growth rate is priced in, well below the 16.2% analyst estimate, creating a margin of safety if growth decelerates. Key growth drivers include: (1) continued cloud migration and subscription price increases, with net revenue retention above 100-110% [Autodesk Investor Relations, March 2026]; (2) the MaintainX acquisition expanding into operations/maintenance; (3) the AWS Strategic Collaboration opening the AWS Marketplace channel [Autodesk News, June 2026]; and (4) AI-driven product enhancements increasing willingness to pay.

Risks to the growth estimate include: AEC sector cyclicality (architecture and construction represent ~48% of revenue [Seeking Alpha, 2025-2026]), the MaintainX integration consuming management attention, and the ongoing $135-160M restructuring. The digital twin market growing at 40.1% CAGR [Digital Twin Market Report, 2026] and the broader CAD market growing at 6.2% CAGR [Future Market Insights, 2025-2026] provide a reasonable secular tailwind, though Autodesk must continue to take share in adjacent verticals to sustain above-market growth rates.

Competitive Moat Qualitative Wide

Autodesk possesses a wide moat built primarily on switching costs and an industry-standard product suite. AutoCAD commands approximately 39% market share in CAD software, and Revit holds over 40% of the BIM software market [6sense, 2025-2026]. Together with Dassault Systemes, Autodesk controls over 65% of the total CAD market.

The switching costs are formidable: architects, engineers, and manufacturers invest years learning Autodesk tools, build libraries of proprietary templates and workflows, and train entire teams around the platform. File format standards (DWG for AutoCAD) create network effects - collaborators across supply chains need compatible tools. The subscription model has increased stickiness further, as continuous updates eliminate the natural upgrade-cycle decision points where customers might reconsider alternatives.

However, the moat faces two emerging pressures: (1) NVIDIA's Omniverse platform, built on open OpenUSD standards, could potentially commoditize the 3D data layer and relegate Autodesk tools to plug-ins [Klover.ai, 2025-2026]; and (2) AI-native design tools could lower the barriers to entry for new competitors, though they could equally strengthen Autodesk's position if integrated effectively. Bentley Systems' acquisition of Cesium [Verdantix, 2026] and Procore's acquisition of Datagrid signal intensifying competition in the AEC technology stack. The moat is wide but requires ongoing investment to maintain - Autodesk cannot rest on installed base alone.

Management & Governance Qualitative Neutral

Management assessment is mixed. CEO Andrew Anagnost has led since 2017 and successfully executed the subscription transition - the single most important strategic decision in Autodesk's recent history. Revenue tripled under his leadership and the company achieved consistent profitability.

However, the 2024 accounting probe [Hagens Berman, June 2024] revealed that executives manipulated billing timing to inflate FCF metrics tied to their compensation - a governance failure that prompted CFO Deborah Clifford's reassignment and the appointment of interim CFO Betsy Rafael followed by permanent CFO Janesh Moorjani in December 2024 [Autodesk 10-K FY2026]. The Starboard Value activist campaign [Bloomberg, June 2024] resulted in the addition of two independent directors - Jeff Epstein and Christie Simons - to strengthen board oversight [Hedgeweek, 2025]. The SEC and USAO both closed their investigations without action [Autodesk 10-K FY2026], which suggests the financial impact was limited, but the governance failure is a permanent mark on the leadership team's record.

Insider ownership at 0.37% is low for a company of this size, though recent insider transactions show net positive activity (1.35% net insider transactions), with executive awards dominating - no open-market sales are visible in the data. The restructuring decisions (cutting ~2,350 employees across 2025-2026 [Yahoo Finance, January 2026]) show willingness to make tough operational calls, and the go-to-market transformation is strategically sound even if painful.

Risk Factors Qualitative Moderate Risk

Key risks are moderate in aggregate. Legal: The securities class action alleging material misstatements about FCF and operating margins remains active [Kessler Topaz, 2024], though the closure of SEC and USAO investigations [Autodesk 10-K FY2026] reduces the probability of a catastrophic outcome. A settlement in the tens of millions is the most likely resolution - material but not threatening to the company's financial position.

Integration: The $3.6B MaintainX acquisition [Construction Dive, 2026] is the largest deal in Autodesk's recent history and introduces execution risk. Overpaying or botching integration could destroy significant value. Competitive: NVIDIA Omniverse, Bentley Systems, Procore, and AI-native startups all represent competitive pressures, though none threatens Autodesk's core in the near term.

Concentration: TD SYNNEX appears as a significant customer concentration risk in the 10-Q filing, with the distributor accounting for a meaningful percentage of both revenue and accounts receivable. Macro: AEC represents ~48% of revenue and is cyclical - a construction downturn would directly impact growth. Currency: As a global company, FX exposure affects reported results.

Technology: While AI is positioned as an opportunity, the risk that AI commoditizes design workflows rather than enhancing them is non-trivial over a 5-10 year horizon.

Industry Position & Sentiment Qualitative Favorable

Autodesk operates in a favorable industry position. The global SaaS market is projected to exceed $1 trillion by 2035 [Precedence Research, 2025], and Gartner projects software as the fastest-growing IT spending category in 2026 at 14.7% [The Business Research Company, 2026]. The digital twin market is expected to grow at 40.1% CAGR through 2031, and the construction XR market is projected to reach $15.5B by 2029 [Construction XR Market Report, 2025] - both directly relevant to Autodesk's platform vision.

Institutional ownership at 95% reflects strong institutional conviction. Analyst consensus at 1.37 (strong buy) with a $317.64 price target suggests meaningful upside from current levels. The stock trades 29% below its 52-week high, partly due to the broader software selloff on AI disruption fears [Seeking Alpha, April 2026], creating a potential entry point.

The AWS Strategic Collaboration Agreement [Autodesk News, June 2026] opens a new distribution channel. Social sentiment averages 6.7/10 across platforms - slightly positive but not euphoric. Short interest at 4.17% of float and 3.47 days to cover is moderate - not signaling intense bearish conviction.

The abandoned PTC takeover attempt [StockTwits, 2025-2026] and the MaintainX acquisition signal that M&A remains a core strategic lever, and Autodesk itself could theoretically attract takeout interest given its depressed valuation relative to history.

Sources 168 records reviewed · 17 web citations

Data reviewed

Quarterly income statements: 90
Balance sheet periods: 8
SEC annual reports (10-K): 1
SEC quarterly reports (10-Q): 2
SEC event filings (8-K): 7
Earnings call transcripts: 8
News articles: 30
Insider trades (Form 4): 7
Peer companies analyzed: 15
Web searches performed: 22

Web sources cited · 17

[1]
Hagens Berman - ADSK Accounting Probe Findings
Executives improperly influenced billing timing and payment deferrals to boost reported free cash flow and non-GAAP operating margins used for compensation benchmarks
[2]
Autodesk 10-K FY2026 - SEC.gov
SEC closed its investigation on August 19, 2025 and USAO closed on August 21, 2025; CFO transition from Clifford to Rafael (interim) to Moorjani (permanent)
[3]
Kessler Topaz - ADSK Securities Fraud Class Action
Securities class action filed on behalf of investors who purchased ADSK between June 1, 2023 and April 16, 2024
[4]
Bloomberg - Starboard Takes $500M Autodesk Stake
Starboard Value disclosed a greater than $500 million stake in ADSK to push for board changes
[5]
Hedgeweek - Autodesk Resolves Starboard Proxy Fight
Autodesk settled proxy fight with Starboard, adding Jeff Epstein and Christie Simons as independent directors
[6]
Autodesk News - MaintainX Acquisition
Autodesk to acquire MaintainX for approximately $3.6 billion in all-cash deal
[7]
Construction Dive - Autodesk Acquires MaintainX
MaintainX acquisition advances Autodesk's design-make-operate unified lifecycle strategy
[8]
Autodesk News - AWS Strategic Collaboration
Autodesk signed SCA with AWS for cloud-based AEC and manufacturing solutions via AWS Marketplace
[9]
The Cerbat Gem - Autodesk FY2027 Guidance
FY2027 revenue guidance approximately $8.2 billion with non-GAAP operating margin target of 38.5-39%
[10]
Investing.com - Autodesk Workforce Reduction
Autodesk cut ~1,000 employees (~7% of workforce) in January 2026 with $135-160M restructuring charges
[11]
6sense - AutoCAD Market Share
AutoCAD holds approximately 39% market share in CAD software; Autodesk and Dassault jointly control over 65% of total CAD market
[12]
Klover.ai - Autodesk AI Strategy Analysis
NVIDIA Omniverse poses strategic risk by potentially commoditizing the 3D data layer
[13]
Verdantix - Construction Software Consolidation 2026
Bentley Systems acquired Cesium; Procore acquired Datagrid; Hexagon launched Multivista - signaling competitive intensification in AEC
[14]
Precedence Research - SaaS Market Size
Global SaaS market projected to exceed $1 trillion by 2035
[15]
Seeking Alpha - Autodesk Long-Term CAD Leadership
AEC represents approximately 48% of Autodesk revenue; Fusion 360 exceeds 250,000 subscribers
[16]
Yahoo Finance - Autodesk Layoffs
Autodesk cut 7% of workforce in January 2026 as part of go-to-market transformation
[17]
Autodesk Investor Relations - Q4 FY2026 Results
Billings growth of 32% in FY2026; net revenue retention rate above 100-110% on constant currency basis
This report is generated by AI and is for informational purposes only. It does not constitute financial advice. Always conduct your own research and consult a qualified financial advisor before making investment decisions.