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 2026-08-09
$249.08
Intrinsic Value
$222 - $269
Gap to Fair Value
-1.6%
Low $222 Mid $245 High $269 Price on 2026-08-09 $249.08 -1.6% gap
Our Read medium conviction
Autodesk is a high-quality franchise with dominant market share, 91% gross margins, and strong FCF growth, but the stock is approximately fairly valued at $249 when accounting for meaningful legal/regulatory overhang from unresolved SEC and DOJ investigations and integration risk from the $3.6B MaintainX acquisition. The growth profile is attractive (16%+ EPS growth, PEG < 1), but near-term catalysts are balanced against near-term risks.

Catalysts

+Resolution of SEC/DOJ investigations with minimal penalties would remove the largest overhang and allow multiple re-rating
+Margin expansion toward Starboard's 40-45% adjusted operating margin target would meaningfully accelerate EPS growth beyond revenue growth
+Successful MaintainX integration and Forma platform adoption driving sustained 15%+ organic revenue growth would validate the premium multiple

Key Risks

Unresolved SEC and DOJ investigations could result in material fines, management changes, or extended governance uncertainty
$3.6B MaintainX acquisition increases leverage and introduces integration risk during a period of active regulatory scrutiny
AI-native competitors could eventually disrupt traditional CAD/BIM workflows, eroding switching costs that underpin Autodesk's moat

The Opportunity

Autodesk is the company behind AutoCAD and Revit - the software that architects, engineers, and designers use to create buildings, bridges, cars, and movie visual effects. If you have ever seen a skyscraper go up or watched a blockbuster animated film, the odds are strong that Autodesk software was involved somewhere in the process. The company has roughly 40% market share in its core markets, and its products are so deeply embedded in how professionals work that switching away would mean retraining entire teams and rebuilding years of workflows.

The stock is down about 28% over the past year, which is unusual for a company that just grew revenue 18% and free cash flow 54%. The selloff has two causes. First, in 2024 an internal investigation revealed the company had been manipulating the timing of certain financial metrics - not enough to require restating numbers, but enough to trigger SEC and DOJ investigations and a class action lawsuit. This put a cloud over the stock that has not fully cleared. Second, fears about AI disrupting the software industry hit Autodesk's stock alongside many peers, even though Autodesk is arguably a beneficiary of AI rather than a victim (it is building AI tools into its own products).

What could go right is straightforward: the legal issues resolve with a manageable settlement, the company continues growing at 13-16% per year with expanding margins (an activist investor is pushing hard for better profitability), and the recent $3.6 billion acquisition of MaintainX extends the company's reach from design into operations management. If those pieces fall into place, the stock looks meaningfully undervalued relative to its cash flow generation and growth rate. Analysts have an average price target of $318, about 28% above the current price.

The main thing that could go wrong is a compounding of risks: the SEC or DOJ investigation produces a larger-than-expected penalty, the MaintainX acquisition turns out to be a poor use of $3.6 billion, and AI competitors begin to genuinely erode Autodesk's market position all at the same time. Any one of these is manageable; all three together would be painful. The legal risk in particular is difficult to quantify because the outcome is binary and unpredictable.

At today's price of $249, the stock appears to be roughly fairly valued - neither a screaming bargain nor obviously overpriced. The growth story is intact and the franchise is strong, but the legal and acquisition risks justify a wait-and-see posture for new investors. For those already holding, the fundamentals do not suggest a reason to sell.

How we got to $222 - $269
Factor
Bear
Base
Bull
Assumptions
Model Base
$248
$248
$248
Weighted average of DCF (35%), Residual Income (20%), EV/EBITDA Comps (15%), Classic Value Screen (10%), Growth-Adjusted Earnings (10%), Earnings & Cash Flow Blend (5%), Earnings Power Floor (5%)
MaintainX Acquisition Integration
-$8
-$3
+$5
Bear Bear: Integration stumbles, growth decelerates to 20%, $3.6B looks overpriced at 27x ARR, management distraction costs -$8/share
Base Base: $3.6B deal closes on time but integration costs compress margins by ~100bps in year one; debt load increases to ~$4.5B
Bull Bull: MaintainX ARR growth sustains >40%, synergies with AEC platform accelerate cross-sell, adds $5/share in strategic value
Legal & Regulatory Resolution
-$10
-$5
+$2
Bear Bear: Larger settlement ($200M+), extended timeline, class action proceeds, governance credibility further damaged
Base Base: SEC/DOJ investigations resolve with moderate settlement ($100-150M), no restatement, ongoing multiple compression from uncertainty
Bull Bull: Investigations close with minimal penalties (<$50M), removes overhang, multiple re-rates +$2/share
Revenue Growth Sustainability
-$5
+$3
+$8
Bear Bear: Construction cycle weakens, AI disruption erodes competitive position in M&E, growth decelerates to 8-10%
Base Base: Organic growth moderates to 13-15% as billing transition effects normalize, AI features contribute modestly
Bull Bull: Forma platform and AI assistants drive 16-18% growth, digital twin adoption accelerates, small business initiative opens new TAM
Margin Expansion & Capital Returns
-$3
+$2
+$6
Bear Bear: Investment in AI and MaintainX integration limit margin improvement to 38%, SBC offsets buybacks
Base Base: Adjusted operating margins reach 39-40% by FY2028, gradual improvement from scale and Starboard pressure
Bull Bull: Starboard pushes margins to 43%+, aggressive buyback program reduces share count, EPS growth outpaces revenue growth by 400bps
Intrinsic Value
$222
$245
$269
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Earnings & Cash Flow Blend
$105
5%
$5.24
Calculation
sqrt(22.5 x $6.93 x $15.11) = sqrt(2,360.15) = $48.58 for asset component; FCF/share $12.94 / 0.08 = $161.75 for cash flow component; average = ($48.58 + $161.75) / 2 = $105.17 (model reports $104.89 due to rounding)
EPS (TTM)$6.93
Book Value/Share$15.11
FCF/Share$12.94
Future Cash Flow Projection
$319
35%
$111.56
Calculation
Projects $2.73B FCF growing at 16.18% analyst rate for 10 years, discounted at estimated WACC ~9.5%, plus terminal value at 3% perpetual growth. Year 1 FCF: $3.17B, Year 10 FCF: $11.9B, terminal value ~$173B, total PV of cash flows + terminal / 211M shares = $318.74
Free Cash Flow$2.73B
Growth Rate16.18%
WACC (estimated)~9.5%
Shares Outstanding211M
Classic Value Screen
$236
10%
$23.65
Calculation
EPS x (8.5 + 2 x growth) x 4.4 / AAA yield: $6.93 x (8.5 + 2 x 16.18) x 4.4 / 4.85 = $6.93 x 40.86 x 0.907 = $256.88 (model reports $236.49, difference likely reflects which EPS and yield inputs are used)
EPS (TTM)$6.93
Growth Rate16.18%
AAA Bond Yield~4.85%
Growth-Adjusted Earnings
$111
10%
$11.07
Calculation
EPS x growth rate: $6.93 x 16.18 = $112.13 (model reports $110.67, slight input variations)
EPS (TTM)$6.93
Growth Rate16.18%
Earnings Power Floor
$60
5%
$3.02
Calculation
Sustainable earnings / WACC: approximately $1.12B net income / 0.095 WACC = $11.8B enterprise value, less debt plus cash, divided by 211M shares = ~$60 (model reports $60.37)
Net Income$1.12B
WACC (estimated)~9.5%
Shares Outstanding211M
Excess Returns on Equity
$309
20%
$61.87
Calculation
Book value/share + PV of excess returns: $15.11 + PV of (ROE - cost of equity) x book value over projection period. With 45.9% ROE vs ~11% cost of equity, excess spread of ~35% on growing book value produces ~$294 in PV of excess returns, total $15.11 + $294.23 = $309.34
Book Value/Share$15.11
ROE45.88%
Cost of Equity (est)~11%
Growth Rate16.18%
Industry Multiple Comparison
$210
15%
$31.52
Calculation
Sector median EV/EBITDA (24.29x from peer data) applied to ADSK EBITDA ($2.52B) = EV of ~$61.2B, less net debt ($2.48B debt - $2.67B cash = -$0.19B), divided by 211M shares = ~$291/share. Model reports $210.16 using Technology sector median which is lower than this specific peer set median.
EBITDA (TTM)$2.52B
Sector Median EV/EBITDA~16.8x (Technology sector)
Enterprise Value$52.4B
Shares Outstanding211M
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 an asset-light subscription software company, which makes traditional book value analysis largely irrelevant. As of Q1 2027, total assets stand at $11.93B against $8.74B in liabilities, producing equity of $3.19B - or just $15.11 per share against a $249 stock price (P/B of 16.49x). The majority of Autodesk's economic value resides in intangible assets not fully reflected on the balance sheet: its installed base, switching costs, and brand equity across AEC and manufacturing verticals.

Cash and short-term investments of $2.67B provide a solid liquidity buffer, though this will be substantially drawn down by the pending $3.6B MaintainX acquisition, which is being funded with approximately $1.6B in cash plus new debt [Bloomberg, May 2026]. Long-term debt of $2.48B is manageable at roughly 1x EBITDA, but post-acquisition leverage will increase meaningfully - potentially pushing total debt toward $4.5-5B. The current ratio of 0.83 is below 1.0, reflecting the deferred revenue dynamics typical of subscription software where collections run ahead of revenue recognition. This is not a liquidity concern but rather a structural feature of the business model.

The NAV of $15.10/share is economically meaningless for a software company with 91% gross margins and $2.7B in annual free cash flow. The real 'assets' are the ~38% market share in CAD [6sense, 2026] and ~40% in BIM software [6sense, 2026] - neither of which appears on the balance sheet. The key balance sheet risk is the post-MaintainX debt load and whether the $3.6B price tag (roughly 27x MaintainX's >$135M ARR) proves justified [Autodesk News, May 2026].

Cash Flow & Capital Allocation Quantitative Positive

Free cash flow generation has been the standout metric in Autodesk's recent performance. FY2026 FCF reached $2.4B, a 54% year-over-year surge [PR Newswire, February 2026], and the trailing twelve months show $2.73B in FCF. At $249/share, the stock trades at 19.3x FCF - reasonable for a company growing revenue at 18% with 91% gross margins.

Capital allocation has been weighted toward share repurchases rather than dividends (payout ratio is 0%, dividend yield 0%). Share count has been relatively stable around 211M shares, suggesting buybacks roughly offset stock-based compensation dilution rather than driving meaningful per-share value accretion. Insider transactions show stock awards to senior executives (CEO Anagnost received 52,762 shares in April 2026) but no open-market purchases or sales in the available data.

The $3.6B MaintainX acquisition represents a significant strategic bet - it is the largest deal in company history [Bloomberg, May 2026]. This consumes roughly $1.6B in cash and adds substantial debt. MaintainX was growing ARR at >50%, which provides a growth argument, but the 27x revenue multiple paid is aggressive. The abandoned PTC pursuit (which would have been even larger) suggests management has appetite for transformative M&A [Stocktwits, 2026]. R&D spending is embedded in the operating cost structure and appears adequate given the 91% gross margin and product innovation pipeline including the Forma platform and AI assistants [Engineering News-Record, 2025].

Revenue per employee runs approximately $504K ($7.21B / 14,300 employees), which is solid for enterprise software and reflects the scalability of the subscription model.

Historical Track Record & Consistency Quantitative Positive

Autodesk's 10-year track record tells a clear transformation story. From 2017-2019, the company was in the painful trough of its perpetual-to-subscription license transition, posting operating losses of -$500M and negative EPS. Since 2020, the recovery has been remarkably consistent:

Revenue trajectory: $2.57B (2019) to $3.27B (2020) to $5.00B (2023) to $7.21B (2026) - a compound annual growth rate of approximately 16% over 7 years. Growth has accelerated recently: FY2026 revenue grew 18.4% year-over-year.

Margin expansion has been equally impressive. Operating margin went from negative in 2018-2019 to 25.1% in FY2026. Gross margins have consistently held above 90%, demonstrating the inherent profitability of the software model once the subscription transition was complete.

EPS has grown from negative territory to $5.23 in FY2026, and the most recent quarter (Q1 2027) posted $2.32/share. Notably, Autodesk has beaten analyst EPS estimates in every reported quarter - seven consecutive beats from Q4 2024 through Q1 2027, typically by 6-10%.

The one significant blemish is the 2024 internal accounting investigation, where the company admitted to shifting charges between periods to influence free cash flow and margin metrics [Securities Docket, June 2024]. While this did not result in a financial restatement, it raises legitimate questions about the reliability of previously reported non-GAAP metrics. The CFO was replaced during this period, with three individuals occupying the role within 18 months [Autodesk 10-K FY2026, SEC].

Billings growth of 33% in Q4 FY2026 and guidance raises throughout the year suggest the underlying business momentum is genuine, even if the historical reporting of certain metrics was manipulated.

Forward Earnings & Growth Estimation Quantitative Positive

Analyst consensus projects 16.18% annual EPS growth over the next five years, which aligns well with the historical revenue CAGR and ongoing margin expansion. The forward P/E of 14.63 against this growth rate produces a PEG ratio of 0.9 - suggesting the stock is slightly cheap on a growth-adjusted basis.

Key growth drivers include: (1) continued subscription migration and price increases across the installed base, (2) expansion within existing accounts through platform bundling (the move from point products to Flex tokens and industry collections), (3) the MaintainX acquisition adding >$135M ARR growing at 50%+ [Autodesk News, May 2026], and (4) AI-powered product enhancements through Forma and embedded AI assistants [Engineering News-Record, 2025].

The reverse DCF implies the market is pricing in approximately 11.5% growth, which is below both the analyst estimate of 16.2% and Autodesk's recent delivery of 18%+ revenue growth. This gap suggests either the market is discounting growth sustainability or applying a risk premium for the legal overhang and acquisition integration.

Margin expansion provides an additional earnings growth lever. Starboard Value is pushing for 45% adjusted operating margins by 2028 versus current ~37% [Seeking Alpha, 2025]. Even partial achievement - say reaching 40-42% - would meaningfully boost EPS beyond what revenue growth alone delivers.

Risks to the growth estimate: the digital twin and BIM adoption cycles could decelerate, AI disruption could commoditize certain Autodesk workflows faster than the company can monetize AI features, and the MaintainX integration could distract management. The 18.4% revenue growth in FY2026 was partly boosted by billing transition effects and may normalize to 12-15% organically.

Competitive Moat Qualitative Wide

Autodesk possesses a wide moat built on three reinforcing competitive advantages. First, extremely high switching costs: architects, engineers, and designers invest years learning Autodesk tools, and entire workflows, file formats (DWG), and collaboration processes are built around them. AutoCAD holds approximately 38% of the CAD software market, and Revit commands over 40% of BIM/architectural design software [6sense, 2026]. These are not products customers casually replace.

Second, network effects within project ecosystems: when an architect uses Revit, their structural engineers, MEP consultants, and contractors are pulled into the Autodesk ecosystem for interoperability. BIM mandates in government contracts further entrench this dynamic.

Third, an installed base that creates recurring revenue gravity: with 91% gross margins and subscription-based pricing, each customer renewal compounds value. The transition from perpetual licenses to subscriptions (completed 2019-2022) actually strengthened the moat by eliminating piracy and creating predictable revenue streams.

The moat trend is stable to slightly strengthening. The Forma platform consolidation and AI assistant rollout [Autodesk.com, 2025] add new differentiation layers. However, open-source tools like Blender are applying pressure in media and entertainment [Pestel-Analysis.com, 2025], and AI-native competitors could eventually reimagine design workflows in ways that bypass Autodesk's traditional advantages [Pestel-Analysis.com, 2025]. The moat is widest in AEC (where BIM mandates and regulatory requirements create structural demand) and narrowest in media and entertainment.

Management & Governance Qualitative Neutral

Management quality presents a mixed picture. On the positive side, CEO Andrew Anagnost (in the role since 2017) has successfully navigated the subscription transition - arguably the most consequential strategic decision in Autodesk's recent history - and delivered consistent revenue growth and margin expansion. The company has beaten EPS estimates for seven consecutive quarters.

However, governance concerns are material. The 2024 internal investigation revealed that the company manipulated the timing of charges and collections to influence free cash flow and margin metrics [Securities Docket, June 2024]. While no restatement was required, this is a trust violation. The CFO churn - three individuals in the seat within 18 months [Autodesk 10-K FY2026, SEC] - during an active SEC and DOJ investigation is a red flag. Janesh Moorjani, the current CFO (since December 2024), needs time to establish credibility.

Starboard Value's activist campaign, with a $500M+ stake, explicitly called for replacing CEO Anagnost and targeting 45% adjusted operating margins by 2028 [Benzinga, March 2025]. This pressure could be constructive (forcing margin discipline) or destructive (boardroom instability during a major acquisition integration). Insider ownership at 0.37% is low, suggesting limited skin-in-the-game alignment, though the recent stock awards (52,762 shares to the CEO in April 2026) partially offset this.

I cannot assess management integrity through personal interaction. The track record is strong on execution but tarnished on financial reporting transparency. The combination of activist pressure, ongoing regulatory investigations, and a $3.6B acquisition creates elevated governance risk.

Risk Factors Qualitative Moderate Risk

Legal and regulatory risk is the most prominent near-term concern. Both the SEC and DOJ are investigating Autodesk's accounting practices [Securities Docket, June 2024]. A securities fraud class action covers investors who purchased shares between June 2023 and April 2024 [BusinessWire/Kessler Topaz, June 2024]. Additionally, Scott+Scott announced a fiduciary duty investigation as recently as February 2025 [BusinessWire, February 2025]. Any enforcement action, settlement, or fine represents a material negative catalyst. The absence of a restatement reduces tail risk, but resolution timing is uncertain.

Acquisition integration risk is significant. The $3.6B MaintainX deal is the largest in company history and adds substantial debt. MaintainX operates in maintenance and operations management - an adjacent but distinct market from Autodesk's core design tools. Integration failures could destroy value and distract management during a critical period of AI product development.

Competitive and technological risk is moderate. AI disruption could commoditize certain design workflows, and competitors like Dassault Systemes, Siemens, and PTC are investing heavily in cloud-native and AI-powered alternatives [Pestel-Analysis.com, 2025]. However, Autodesk's installed base and switching costs provide a meaningful buffer against rapid displacement.

Customer concentration is worth noting: TD Synnex appears as a significant channel partner in the 10-Q filings, meaning distribution is somewhat concentrated through intermediary channels.

Macroeconomic sensitivity exists through the construction and manufacturing end markets, which are cyclical. A global construction downturn would pressure AEC revenue growth.

Industry Position & Sentiment Qualitative Favorable

Autodesk operates in growing end markets with structural tailwinds. The global SaaS market is projected to grow at 5-13% annually depending on scope [Dodo Payments, 2025; SkyQuestt, 2025], while Autodesk's specific verticals (BIM adoption, digital twins, AI-integrated design) are growing faster than the broader SaaS market. The digital twin market alone is projected to grow from $13.7B to $141B by 2031 at a 40% CAGR.

Institutional ownership is extremely high at 95%, with Vanguard (~10.1%) and BlackRock (~9.1%) as the largest passive holders [WallStreetZen, 2026; SEC DEF 14A, 2026]. Eminence Capital holds a notable 6.2% active stake, and Starboard Value's $500M+ position adds activist-driven governance pressure [Benzinga, March 2025]. The heavy institutional ownership provides price stability but also means the float is tightly held.

Analyst sentiment is very bullish, with a consensus rating of 1.37 (between strong buy and buy) and an average price target of $317.64 - roughly 28% above the current price. The stock has underperformed significantly over the past year (-28%), driven by the accounting investigation, AI disruption fears, and the abandoned PTC acquisition.

Social sentiment is modestly positive (average 6.7/10 across platforms). Recent news coverage characterizes Autodesk as a 'battered software stock poised for a rebound' [multiple sources, April 2026], suggesting the narrative is shifting from fear to opportunity. The MaintainX acquisition and Forma platform launch are being received as constructive strategic moves.

Sources 168 records reviewed · 20 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: 25

Web sources cited · 20

[1]
Autodesk Faces SEC, DOJ Scrutiny After Internal Accounting Probe
Both SEC and DOJ are investigating Autodesk's accounting practices; company admitted to shifting charges between periods to influence FCF and margin metrics
[2]
ADSK Investor Alert: Securities Fraud Class Action Lawsuit Filed
Securities fraud class action filed covering investors who purchased ADSK between June 2023 and April 2024
[3]
AUTODESK INVESTOR ALERT: Scott+Scott Investigates Breach of Fiduciary Duties
Fiduciary duty investigation into Autodesk directors and officers announced in February 2025
[4]
Autodesk Agrees to Acquire MaintainX in $3.6 Billion All-Cash Deal
Autodesk announced $3.6B all-cash acquisition of MaintainX, the largest deal in company history
[5]
Autodesk to acquire MaintainX for $3.6B
Financing includes approximately $1.6B in cash plus new debt via 364-day term loan
[6]
Autodesk to acquire MaintainX, advancing unified platform in operations
MaintainX was generating >$135M in ARR with >50% growth at deal signing
[7]
Autodesk Ends PTC Pursuit, Sharpens Focus On Organic Growth
Autodesk formally ended its pursuit of PTC, pivoting to organic growth and smaller targeted acquisitions
[8]
Activist Investor Starboard Targets Autodesk's Board With Proxy Battle
Starboard Value launched proxy fight with $500M+ stake, demanding 45% adjusted operating margins by 2028 and CEO replacement
[9]
Autodesk engaging with Starboard in 'good faith'
Starboard cited subpar profitability and consistently missed Investor Day targets; targeting 45% margins by 2028 vs current ~37%
[10]
Autodesk Stock Ownership - WallStreetZen
Vanguard holds ~10.1% and BlackRock holds ~9.1% of Autodesk shares
[11]
AutoCAD Market Share - 6sense
AutoCAD holds approximately 38.46% market share in CAD software
[12]
Autodesk Revit Market Share - 6sense
Autodesk Revit holds over 40% market share in BIM/Architectural Design software
[13]
Autodesk Competitive Landscape - Pestel-Analysis.com
Competitors are reimagining workflows with AI; Blender applies open-source pressure in media and entertainment
[14]
Autodesk Folds Construction Cloud Into Forma - Engineering News-Record
Autodesk is consolidating Construction Cloud into Forma platform and releasing geometry-trained AI assistants
[15]
Meet Autodesk Assistant: AI-native intelligence in Forma
Autodesk launched AI assistant for construction workflows within the Forma platform
[16]
AUTODESK INC ANNOUNCES FISCAL 2026 FOURTH QUARTER RESULTS
Q4 revenue $1.96B (+19% YoY), billings $2.8B (+33% YoY), full year FCF $2.4B (+54% YoY)
[17]
SaaS Industry Report 2025-2026 - Dodo Payments
84% of organizations reported increased SaaS spending in 2025; 99% use at least one SaaS application
[18]
Software as a Service Market Size Forecast - SkyQuestt
SaaS market estimated at $530B in 2026, growing to $1.1T by 2033 at 11.1% CAGR
[19]
Autodesk Form 10-K FY2026 - SEC
CFO transitions: Deborah Clifford moved to CSO May 2024, Betsy Rafael interim CFO, Janesh Moorjani appointed permanent CFO December 2024
[20]
Autodesk DEF 14A FY2026 Proxy - SEC
Institutional ownership breakdown including Vanguard, BlackRock, and Eminence Capital positions
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.