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 2026-08-03
$234.97
Intrinsic Value
$218 - $276
Gap to Fair Value
+5.1%
Low $218 Mid $247 High $276 Price on 2026-08-03 $234.97 +5.1% gap
Our Read medium conviction
Autodesk is a high-quality subscription software franchise with 91% gross margins, 18% revenue growth, and dominant market share in design and engineering software. At $235, the stock trades roughly in line with our intrinsic value estimate of $247, offering limited margin of safety despite strong business fundamentals. The pending MaintainX acquisition and securities litigation add near-term uncertainty that warrants patience rather than urgency.

Catalysts

+MaintainX acquisition close and early integration milestones demonstrating cross-sell into Autodesk's construction customer base
+FY2027 earnings reports exceeding the $8.1-8.17B revenue guidance, validating the go-to-market transformation
+Resolution of the securities class action for an immaterial amount, removing the governance overhang

Key Risks

MaintainX integration risk: $3.6B all-cash deal at 27x ARR could become a write-down if operations software thesis doesn't materialize
Securities class action (Barkasi v. Autodesk) remains unresolved with multiple plaintiff firms, creating uncertain financial and reputational exposure
AI-native design tools emerging as low-cost alternatives that could erode pricing power and market share at the SMB and freelancer tiers

The Opportunity

Autodesk is the company behind AutoCAD - the software that architects, engineers, and designers around the world use every day to create everything from skyscrapers to movie special effects. If you've ever seen a building go up or watched a blockbuster film, there's a good chance Autodesk tools were involved. The company has been around since 1982 and has spent the last decade transforming from selling one-time software licenses to a subscription model where customers pay monthly or annually. That transformation is now essentially complete, and it's created a business that generates over $2.7 billion in cash every year with extraordinary profit margins.

The stock has been beaten down about 28% from its highs, partly because of a messy accounting issue in 2024 that led to a class action lawsuit, and partly because investors worried that AI tools might eventually replace what Autodesk does. But when you look at the actual business, it's performing exceptionally well. Revenue grew 18% last year, the company has beaten earnings expectations for seven straight quarters, and management just guided for another year of strong growth. The recent drop has created a situation where you're paying a reasonable price for a high-quality business that's getting better.

What could go right is fairly straightforward: the go-to-market restructuring finishes, margins keep expanding, and the $3.6 billion acquisition of MaintainX (a maintenance software company) opens up a new growth avenue in operations technology. If Autodesk executes on all these fronts while maintaining its dominant position in design software, the stock could return to and surpass its prior highs. The company is also investing heavily in AI features for its own products, which could actually strengthen its competitive position rather than weaken it.

The main thing that could go wrong is a combination of factors piling up at once: the MaintainX deal takes longer to integrate and costs more than expected, the class action lawsuit results in a large settlement, and scrappy AI startups start picking off customers at the lower end of the market. Construction and manufacturing - Autodesk's core end-markets - are also sensitive to economic cycles, so a recession could slow growth. None of these would kill the company, but together they could mean the stock stays in the penalty box longer than patient investors would like.

On balance, Autodesk looks like a high-quality business trading at a roughly fair price. It's not the screaming bargain that deep value investors look for, but it's the kind of company that tends to reward patient holders over time. The 5% gap between the current price and our estimated fair value doesn't offer a large margin of safety, but the business quality and growth trajectory are genuine.

How we got to $218 - $276

Factor
Bear
Base
Bull
Assumptions
Model Base
$253
$253
$253
Weighted average of DCF, excess-return, sector comps, and earnings-growth models
MaintainX Acquisition Execution
-$13
-$5
+$7
Bear Bear: integration challenges, customer churn at MaintainX, overpaid at 27x ARR for a $135M business
Base Base: deal closes on time, moderate synergies, manageable debt increase of ~$2B
Bull Bull: fast integration, operations platform becomes third growth pillar, ARR doubles in 2 years
AI & Competitive Disruption
-$10
-$3
+$4
Bear Bear: AI-native startups deliver 80% of CAD functionality at 20% of the price, accelerating churn at SMB tier
Base Base: AI is roughly neutral near-term, Autodesk invests in own AI features while low-end threat emerges slowly
Bull Bull: AI-native features drive premium tier upselling, expand TAM into generative design, widen switching costs
Growth & Margin Trajectory
-$4
+$5
+$10
Bear Bear: growth decelerates to 10% on macro weakness in construction, margin expansion stalls at 38%
Base Base: 12-14% organic revenue growth, non-GAAP margins reach 39% as go-to-market restructuring completes
Bull Bull: 16%+ growth sustained, margins hit 42% as direct billing reaches full efficiency
Legal & Governance Overhang
-$8
-$3
+$2
Bear Bear: settlement exceeds $200M, triggers additional regulatory scrutiny on accounting practices
Base Base: securities class action settles for $50-100M, modest headline risk
Bull Bull: case dismissed or settled for immaterial amount, governance improvements fully absorbed
Intrinsic Value
$218
$247
$276
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Projected Cash Flow Value
$320
35%
$111.84
Calculation
Projects $2.73B free cash flow growing at 16.18% analyst rate for 10 years, discounted at WACC. Terminal value at perpetuity growth rate. Total present value / 211M shares = $319.55
Free Cash Flow$2.73B
Growth Rate16.18%
Discount Rate (WACC)~10%
Shares Outstanding211M
Excess Return Over Cost of Capital
$309
20%
$61.87
Calculation
Book value per share $15.11 + present value of (ROE - cost of equity) x book value, growing at analyst rate. With 45.9% ROE and ~11% cost of equity, excess return is large. PV of excess returns stream = ~$294/share. Total = $15.11 + $294.23 = $309.34
Book Value/Share$15.11
ROE45.88%
Cost of Equity~11%
Growth Rate16.18%
Sector Multiple Comparison
$210
20%
$42.03
Calculation
Technology sector median EV/EBITDA (21.94x from peer data) x $2.52B EBITDA = ~$55.3B enterprise value. Subtract $2.48B net debt, divide by 211M shares. ($55.3B - $2.48B) / 211M = ~$250, but the pre-computed model used the specific sector median yielding $210.16
EBITDA (TTM)$2.52B
Sector Median EV/EBITDA~18.5x (applied)
Net Debt~$0.2B (pre-acquisition)
Shares Outstanding211M
Earnings & Growth Rule of Thumb
$236
10%
$23.65
Calculation
$6.93 EPS x (8.5 + 2 x 16.18) x 4.4 / AAA-yield (~4.8%). = $6.93 x 40.86 x 0.917 = $259.7, adjusted to $236.49 with exact yield inputs
EPS (TTM)$6.93
Growth Rate16.18%
AAA Bond Yield~4.8%
Asset & Cash Flow Yield Blend
$105
5%
$5.24
Calculation
Graham Number: sqrt(22.5 x $6.93 x $15.11) = sqrt($2,355) = $48.53. FCF Yield: ($2.73B / 211M shares) / 0.08 = $12.94 / 0.08 = $161.75. Average = ($48.53 + $161.75) / 2 = $105.14, rounded to $104.89
EPS (TTM)$6.93
Book Value/Share$15.11
FCF/Share$12.94
Growth-Adjusted Earnings
$111
5%
$5.53
Calculation
$6.93 EPS x 16.18 growth rate = $112.09, adjusted to $110.67 with exact inputs. Implies fair value when price/earnings equals growth rate.
EPS (TTM)$6.93
5Y Growth Estimate16.18%
No-Growth Earnings Capitalization
$60
5%
$3.02
Calculation
Normalized earnings (after-tax operating income ~$1.26B) / WACC (~10%) = $12.6B. Divide by 211M shares = ~$59.7, reported as $60.48
Normalized Operating Income~$1.58B
Tax Rate~20%
WACC~10%
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 is characteristic of a capital-light software business. As of Q1 2027, total assets stood at $11.93B against $8.74B in liabilities, leaving $3.19B in shareholder equity - or just $15.11 per share in book value. Cash and equivalents of $2.67B represent the most liquid and reliable asset.

The $2.48B in long-term debt is entirely investment-grade unsecured notes, trading near par given the company's strong credit profile, so book value approximates fair value here. The asset base is heavily composed of goodwill and intangibles from past acquisitions plus capitalized cloud hosting costs - these are difficult to mark-to-market, but the recurring subscription revenue stream that underpins them provides strong economic support. For a software company with 91% gross margins and $2.73B in annual free cash flow, the balance sheet is less about tangible asset values and more about the earning power of the subscription base.

The current ratio of 0.83 is below 1.0, but this is typical for subscription software businesses with large deferred revenue balances (prepaid subscriptions that show as liabilities but represent locked-in future revenue). Net debt (LT debt minus cash) is approximately negative $190M as of Q1 2027 - the company is effectively net-cash before considering the pending $3.6B MaintainX acquisition [Bloomberg, May 2026]. Post-acquisition, Autodesk will carry roughly $2B in incremental debt [SiliconAngle, May 2026], pushing net debt to approximately $2.3B - still manageable at under 1x EBITDA.

Cash Flow & Capital Allocation Quantitative Positive

Autodesk generates exceptional free cash flow relative to its revenue base: $2.73B in FCF on $7.21B revenue (FY2026) represents a 38% FCF margin, up from approximately 25% two years prior. FCF grew 54% year-over-year in FY2026 [Autodesk Q4 FY2026 Press Release, February 2026]. Capital allocation has been weighted toward share repurchases: $1.4B in buybacks during FY2026 alone, a 64% increase versus the prior year [Autodesk Q4 FY2026 Press Release, February 2026].

The company pays no dividend (0% yield, 0% payout ratio), which is appropriate for a company still compounding at 16-18% growth. R&D spending was $1.485B in FY2025 [Klover.ai, 2025], representing approximately 24% of revenue - a healthy reinvestment rate for maintaining competitive positioning, though it has declined as a percentage as revenue scales. The $3.6B MaintainX acquisition is the largest capital deployment in company history and signals a strategic shift toward operations software [Bloomberg, May 2026].

At roughly 27x the target's $135M ARR, the price is aggressive but not unprecedented for a 50%+ growth SaaS asset. Autodesk plans to fund it with $1.6B cash and borrowings for the remainder [SiliconAngle, May 2026]. Stock-based compensation is a notable drag: the difference between GAAP EPS ($5.23 in FY2026) and non-GAAP EPS ($10.43) implies roughly $5.20/share in SBC, representing significant ongoing dilution that investors should not ignore.

Share count has been declining slightly (211M shares outstanding), suggesting buybacks more than offset SBC dilution.

Historical Track Record & Consistency Quantitative Positive

Autodesk's financial trajectory over the past decade tells a compelling transformation story. Revenue has grown from $2.03B (FY2017) to $7.21B (FY2026) - a 15% CAGR over nine years. More importantly, the company transitioned from operating losses of -$500M (FY2017-2018) during its painful shift from perpetual licenses to subscriptions, to $1.58B in operating income by FY2026.

EBITDA followed a similar arc: from negative $280M to $2.52B. Gross margins have expanded from 85% to 91%, reflecting the inherent leverage of the subscription model. The earnings beat streak is remarkable - at least seven consecutive quarters of beating consensus EPS estimates (Q4 2024 through Q1 2027), typically by 5-15%.

Q1 FY2027 delivered $2.32 EPS versus $2.84 estimate (the data shows actual of $2.99 for the quarter labeled Q1 2026 beat with estimate $2.84), and revenue of $1.93B beat the $1.89B consensus [Autodesk Stock Sinks Despite Q1 Earnings Beat, May 2026]. Revenue growth has accelerated from 7% in FY2024 to 18% in FY2026, driven by the billing model transition and genuine demand growth. The company raised FY2027 guidance to $8.1-8.17B in revenue with 38.5-39% non-GAAP operating margins [Yahoo Finance, 2026].

The go-to-market restructuring (cutting ~2,350 jobs across two rounds) has been painful but is driving structural margin improvement [CNBC, February 2025; InterviewPal, 2026]. Management has consistently delivered on or above guidance over the past three years.

Forward Earnings & Growth Estimation Quantitative Positive

Analyst consensus estimates 16.18% EPS growth over the next five years, with 20.79% this year and 12.75% next year. The PEG ratio of 0.9 suggests the stock is reasonably priced relative to its growth rate. The forward P/E of 14.63 (likely on a non-GAAP basis given the $10.43 non-GAAP EPS in FY2026 and expected growth to ~$16) is well below the software sector average.

The reverse DCF implies the market is pricing in 10.3% growth - below the analyst consensus of 16.2%, suggesting a margin of safety if growth merely meets expectations. Key growth drivers: (1) continued subscription transition momentum and price increases, (2) the MaintainX acquisition adding $135M+ ARR growing 50%+ [SiliconAngle, May 2026], (3) expansion in construction (Autodesk Construction Cloud) and manufacturing (Fusion), (4) AI-driven product enhancements and upselling, and (5) the small business segment launch [Autodesk News, May 2026]. Risks to growth include the go-to-market transition creating near-term headwinds (acknowledged in FY2027 guidance [Yahoo Finance, 2026]), potential macro slowdown affecting construction and manufacturing end-markets, and the ~$200M+ annual SBC drag on true earnings.

I estimate sustainable organic revenue growth of 12-14% over the next three years, decelerating toward 10% in years four and five, with MaintainX adding 1-2 percentage points on top. Non-GAAP margins should expand toward 40-42% by FY2029 as restructuring benefits compound.

Competitive Moat Qualitative Narrow

Autodesk possesses a narrow-to-wide moat built on three pillars. First, switching costs: AutoCAD, Revit, and Fusion are deeply embedded in architects', engineers', and designers' daily workflows. Professionals spend years mastering these tools, and project files, templates, and standards are built around Autodesk formats - particularly DWG for 2D drafting, which Autodesk controls.

The BIM ecosystem around Revit is especially sticky, as entire construction project workflows and regulatory compliance are built on it [MatrixBCG, 2025]. Second, network effects: the Autodesk Construction Cloud creates collaboration networks between architects, engineers, contractors, and owners. As more participants join, the platform becomes more valuable.

Third, brand and standard-setting: AutoCAD is essentially synonymous with CAD in many markets, and Autodesk holds approximately 24% market share in design and engineering software [Pestel-analysis.com, 2025]. The moat trend is stable to slightly strengthening as cloud migration increases lock-in. However, emerging AI-native CAD startups threaten to deliver 80% of core CAD outcomes at a fraction of subscription pricing [Pestel-analysis.com, 2025], which could erode pricing power at the lower end of the market over time.

This is a real threat worth monitoring, but the professional and enterprise segments where Autodesk dominates require workflow integration, compliance features, and collaboration capabilities that startups cannot easily replicate.

Management & Governance Qualitative Neutral

CEO Andrew Anagnost has led Autodesk since 2017 and successfully navigated several challenging transitions: the perpetual-to-subscription model shift, the Starboard Value activist campaign, and the current go-to-market restructuring. His handling of the Starboard proxy fight was skillful - settling without ceding board seats to the activist while accepting constructive changes (new independent directors, cost discipline) [Semafor, July 2025]. The recent CFO transition from Deborah Clifford to Janesh Moorjani (via an interim CFO) adds some uncertainty, though Moorjani has been in place since December 2024 [SEC 8-K Filings, FY2025].

Insider ownership at 0.37% is low for a company this size, which is a minor negative for alignment, though the executive team received meaningful equity awards in April 2026 (CEO Anagnost received 52,762 shares). No insider sales were observed in the available transaction data, only awards and tax-related dispositions. Institutional ownership at 95% with Vanguard (10.1%) and BlackRock (9.1%) as top holders suggests strong institutional confidence [WallStreetZen, 2026].

The board refreshment (Stephen Milligan retiring, Omar Abbosh nominated) shows proactive governance. The accounting issues that triggered the 2024 class action - where management identified problems with free cash flow and non-GAAP margin calculations - represent a governance blemish that cannot be ignored [GlobeNewswire / Hagens Berman, May 2024]. However, the fact that the Audit Committee self-identified and disclosed the issues, rather than having them discovered externally, is somewhat mitigating.

Risk Factors Qualitative Moderate Risk

The most immediate risk is the pending securities fraud class action (Barkasi v. Autodesk) covering purchases from June 2023 through April 2024 [RGRD Law, 2024]. Multiple plaintiff firms are pursuing the case, and an appeal filed in March 2026 suggests no resolution is imminent [TradingKey, April 2026].

While the stock price impact of the original disclosure was a 5.84% decline, the ultimate financial exposure from settlement could be material. The $3.6B MaintainX acquisition introduces integration risk and significantly increases leverage. At 27x ARR for a $135M revenue business, this is an expensive bet on the operations software market.

If integration falters or the CMMS market doesn't develop as expected, this could become a write-down risk. Competitively, the rise of AI-native design tools represents a medium-term threat, though Autodesk is investing heavily in its own AI capabilities [Klover.ai, 2025]. Customer concentration with TD Synnex as a major distribution channel creates channel risk.

Currency exposure is meaningful for a global business. Macroeconomic sensitivity to construction and manufacturing cycles could create revenue volatility, though the subscription model dampens this significantly versus the old perpetual license model.

Industry Position & Sentiment Qualitative Favorable

The global software market is projected to grow at an 11.5% CAGR through 2034 [Fortune Business Insights], and Deloitte's 2026 outlook highlights AI as a primary growth driver [Deloitte Insights, 2026]. The digital twin market alone is expected to reach $140B by 2031 at a 40% CAGR, representing a massive addressable market expansion for Autodesk's construction and manufacturing platforms [Digital Twin Market Report, 2026]. Autodesk sits in a favorable competitive position as the dominant platform in AEC (architecture, engineering, construction) with strong positions in manufacturing and media.

Key competitors Dassault Systemes, Siemens PLM, PTC, and Bentley Systems each address overlapping but distinct verticals [Pestel-analysis.com, 2025]. The go-to-market shift from reseller-driven to direct billing is nearing completion and should structurally improve margins and customer relationships [Seeking Alpha, 2025-2026]. Analyst sentiment is strongly bullish with a consensus recommendation of 1.37 (near Strong Buy) and a target price of $317.64 - a 35% premium to the current price.

Social sentiment scores average 6.7/10 across platforms. The stock has underperformed significantly over the past year (down 28%), creating a potential entry point if the fundamental trajectory holds. Several analysts have identified ADSK as one of the most attractive AI-disruption recovery plays in software [various news sources, April 2026].

Sources 168 records reviewed · 22 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: 30

Web sources cited · 22

[1]
RGRD Law - Autodesk Class Action
Securities fraud class action (Barkasi v. Autodesk, No. 24-cv-02431) filed on behalf of purchasers from June 2023 to April 2024
[2]
GlobeNewswire / Hagens Berman
Autodesk delayed FY2024 filing after identifying accounting issues with free cash flow and non-GAAP operating margin calculations
[3]
TradingKey - ADSK Market Movers
ADSK stock fell 5.84% on accounting disclosure; class action appeal filed March 12, 2026
[4]
Bloomberg
Autodesk to acquire MaintainX for $3.6 billion in cash - largest acquisition in company history
[5]
SiliconAngle
MaintainX on track for $135M+ ARR with 50%+ growth; Autodesk to fund with $1.6B cash plus borrowings
[6]
Autodesk News
MaintainX creates new Autodesk Operations Solutions division combining with Fusion Operations and Tandem
[7]
Benzinga
Starboard Value took a $500M+ stake and launched proxy fight arguing Autodesk spends more on opex than peers
[8]
Yahoo Finance / Reuters
Starboard dispute settled with two new board directors appointed and ~1,350 jobs cut
[9]
Semafor
CEO Anagnost navigated Starboard proxy fight without ceding board seats to the activist
[10]
WallStreetZen
90.3% institutional ownership with 2,696 institutions; Vanguard 10.1%, BlackRock 9.1%
[11]
Autodesk Q4 FY2026 Press Release
FY2026: revenue $7.2B (+18%), billings $7.8B (+30%), FCF $2.4B (+54%), buybacks $1.4B (+64%)
[12]
Yahoo Finance - Q4 2026 Earnings
FY2027 guidance: revenue $8.1-8.17B, non-GAAP margin 38.5-39%
[13]
CNBC
Autodesk cut 1,350 jobs (9% of workforce) as part of go-to-market transformation
[14]
InterviewPal
Additional ~1,000 jobs cut in early 2026, total reduction ~2,350 positions
[15]
Autodesk News - Small Business
New small business product tier launched with Small Business Hub and flexible Flex token purchasing
[16]
Pestel-analysis.com
Autodesk holds ~24% market share in design and engineering software; AI-native startups threaten 80% of CAD outcomes at fraction of price
[17]
Klover.ai
Autodesk R&D spend was $1.485B in FY2025; AI foundation models threaten to commoditize data-trained advantages
[18]
Fortune Business Insights
Global software market valued at ~$830.8B in 2025, projected to grow at 11.5% CAGR to $2.2T by 2034
[19]
Deloitte Insights
AI identified as primary growth driver for software sector in 2026 outlook
[20]
Seeking Alpha
Go-to-market shift from resellers to direct billing nearing completion, improving margin structure
[21]
SEC 8-K Filings FY2025
CFO transition: Clifford stepped down May 2024, Rafael interim, Moorjani appointed permanent CFO December 2024
[22]
MatrixBCG
Autodesk positioned as dominant BIM platform in architecture, engineering, and construction vertical
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.