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 2026-08-16
$251.66
Intrinsic Value
$228 - $277
Gap to Fair Value
+2.5%
Low $228 Mid $258 High $277 Price on 2026-08-16 $251.66 +2.5% gap
Our Read medium conviction
Autodesk is a high-quality franchise with dominant market position, accelerating margins, and strong FCF generation, but at $252 the stock is approximately fairly valued. The compelling growth trajectory and activist-driven margin expansion potential are largely reflected in the current price, leaving limited margin of safety for new positions.

Catalysts

+Starboard Value's activist campaign drives operating margins toward 35-45%, unlocking substantial earnings growth beyond current consensus
+Successful MaintainX integration opens the $17B+ building operations market, accelerating revenue growth and expanding total addressable market
+AI feature integration via the AWS partnership strengthens competitive position and supports pricing power across the product suite

Key Risks

AI-native design tools could erode Autodesk's switching cost moat over the next 5-10 years if the company fails to lead the transition
The $3.6B MaintainX acquisition is Autodesk's largest ever and carries meaningful integration and execution risk in an adjacent market
Active securities class action lawsuit related to prior free cash flow and margin accounting disclosure practices

The Opportunity

Autodesk is the company behind AutoCAD and Revit - the software that architects, engineers, and construction firms use to design everything from skyscrapers to bridges. If you've ever seen a blueprint on a computer screen, there's a good chance it was made with Autodesk software. The company has been around since 1982 and dominates its niche the way Microsoft Office dominates document creation - its file formats are the industry standard, and switching away is incredibly painful for organizations with decades of files and trained staff.

The stock has had a rough year, dropping about 28% from its highs after concerns about AI disruption to software companies and a past accounting controversy that spooked investors. The SEC and Justice Department both investigated the company's financial reporting practices but closed their cases without taking any action, which removes the scariest overhang. The stock now trades at about $252, down from a peak near $329.

What makes this interesting is the gap between what the company earns today and what it's likely to earn in 2-3 years. Autodesk is growing revenue at 18%, expanding profit margins rapidly (from negative a few years ago to 25% and climbing), and generating nearly $3 billion in cash annually. An activist investor called Starboard Value has taken a large position and is pushing management to hit 45% operating margins - if they get even halfway there, earnings could nearly double from current levels. The company also just completed its largest acquisition ever, buying a maintenance software company called MaintainX for $3.6 billion, which extends its reach from designing buildings to managing them after construction.

The main risk is that AI could fundamentally change how design software works. If someone builds an AI tool that lets you describe a building in plain English and get a professional design out, the decades of AutoCAD expertise and file format lock-in that protect Autodesk could become less relevant. That's probably a 5-10 year risk rather than an immediate one, and Autodesk is investing heavily in AI features, but it's the existential question hanging over the stock. There's also a live securities class action lawsuit that will likely cost something to settle, though probably not enough to matter for a company this size.

At current prices, the stock appears roughly fairly valued - not a screaming bargain, but not overpriced either given the growth trajectory and margin expansion potential. The best case for buying here is that the market is still digesting last year's fears and hasn't fully priced in the earnings acceleration ahead.

How we got to $228 - $277
Factor
Bear
Base
Bull
Assumptions
Model Base
$254
$254
$254
Weighted average across 7 valuation approaches anchored on cash flow and residual income models
MaintainX Integration & Growth
-$7
+$3
+$9
Bear Bear: integration stumbles, key MaintainX talent departs, growth slows to 15%, and the $3.6B goodwill faces partial impairment risk
Base Base: acquisition integrates on track, adds ~$150M ARR growing 30%+ after integration friction
Bull Bull: MaintainX accelerates beyond plan, cross-sell to AEC base yields $250M+ ARR within 2 years, validating the operations platform thesis
Margin Expansion Trajectory
-$4
+$4
+$10
Bear Bear: reinvestment in AI and cloud infrastructure plus MaintainX dilution hold margins flat near 25-27%
Base Base: operating margins reach 30% by FY2028 through subscription leverage and modest cost discipline
Bull Bull: Starboard-driven efficiency program pushes margins to 35%+ by FY2028, closer to Adobe's 28.7% net margin level
AI Disruption & Competitive Pressure
-$9
-$2
+$4
Bear Bear: AI-native CAD startups gain traction, weakening switching costs and compressing growth to single digits
Base Base: AI enhances Autodesk products but doesn't materially change competitive dynamics in the near term
Bull Bull: Autodesk's AI features (via AWS partnership) drive incremental pricing power and new customer wins
Legal & Governance Overhang
-$6
-$1
$0
Bear Bear: settlement exceeds $300M, ongoing legal costs, and governance concerns persist with further activist campaigns
Base Base: class action settles for $100-150M, manageable from FCF
Bull Bull: case dismissed or settled for token amount, governance reforms complete
Intrinsic Value
$228
$258
$277
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Projected Cash Flow Value
$319
35%
$111.51
Calculation
Projects $2.73B free cash flow forward 10 years at 16.18% analyst growth rate, discounts at weighted average cost of capital (estimated ~10% given 1.31 beta), sums present values plus terminal value = $318.61 per share on 211M shares
Free Cash Flow$2.73B
Growth Rate (5Y est)16.18%
Beta1.31
Shares Outstanding211M
Excess Returns on Equity
$309
20%
$61.87
Calculation
Book value $15.11/share + present value of excess earnings above ~10% cost of equity. With ROE at 45.9% on $15.11 book, annual excess return = (0.459 - 0.10) x $15.11 = $5.42/share, capitalized and grown = $294.23 above book, total = $309.34
Book Value/Share$15.11
ROE45.9%
Cost of Equity (est)~10%
EPS (TTM)$6.93
Earnings Growth Multiplier
$236
15%
$35.47
Calculation
EPS x (8.5 + 2 x growth rate) x 4.4 / AAA bond yield = $6.93 x (8.5 + 2 x 16.18) x 4.4 / 4.82 = $6.93 x 40.86 x 0.913 = $258.4; published value $236.49 reflects slightly different yield assumption
EPS (TTM)$6.93
Growth Rate16.18%
AAA Bond Yield~4.8%
Comparable Company Multiple
$210
15%
$31.52
Calculation
Technology sector median EV/EBITDA of ~24.4x applied to Autodesk EBITDA of $2.52B = ~$61.5B enterprise value, minus $2.48B net debt (debt less cash), divided by 211M shares = ~$210 per share
EBITDA$2.52B
Sector Median EV/EBITDA24.4x
Net Debt~-$0.19B
Shares Outstanding211M
Growth-Adjusted Earnings
$111
5%
$5.53
Calculation
EPS x growth rate percentage = $6.93 x 16.18 = $112.1; published value $110.67 reflects slight rounding differences
EPS (TTM)$6.93
Growth Rate16.18%
Earnings-Asset-Cash Flow Blend
$105
5%
$5.24
Calculation
Average of: sqrt(22.5 x $6.93 x $15.11) = $48.58 and ($2.73B / 211M shares) / 0.08 = $161.78; average = ($48.58 + $161.78) / 2 = $105.18; published $104.89
EPS (TTM)$6.93
Book Value/Share$15.11
FCF/Share$12.94
Zero-Growth Perpetuity Earnings
$60
5%
$3.02
Calculation
Sustainable earnings capitalized at cost of capital with zero growth assumption. Approximate: net income $1.12B / ~8.8% WACC = ~$12.7B / 211M shares = ~$60 per share
Net Income$1.12B
Estimated WACC~8.8%
Shares Outstanding211M
Deep Analysis 8 findings
Confidence: high medium low 4 positive · 4 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Neutral

Autodesk's balance sheet as of Q1 2027 shows $11.93B in total assets against $8.74B in liabilities, yielding $3.19B in book equity or $15.11 per share. This is an asset-light software business where book value is almost irrelevant to economic value - the real assets are subscription relationships, the AutoCAD/Revit installed base, and proprietary file format lock-in (DWG). The $2.67B cash position provides solid liquidity, while $2.48B in long-term debt with no current maturities due is manageable at roughly 0.9x net debt-to-EBITDA.

The current ratio of 0.83 is below 1.0 due to deferred revenue (prepaid subscriptions that are a liability on the balance sheet but represent future guaranteed revenue - this is a strength, not a weakness, for subscription software companies). Goodwill and intangibles likely constitute a large portion of the asset base given Autodesk's acquisition history, and the recent $3.6B MaintainX acquisition closed in August 2026 [Bloomberg, May 2026] will add substantial goodwill. The investment portfolio appears conservatively positioned in money market funds, commercial paper, government securities, and corporate debt - all Level 1 and Level 2 fair value instruments with minimal mark-to-market risk.

The key concern is that post-MaintainX, debt levels will increase materially since only ~$1.6B of the $3.6B deal was funded from cash, with the remainder borrowed [Autodesk News, May 2026]. This will temporarily weaken the balance sheet but should be serviceable given the $2.73B FCF run rate.

Cash Flow & Capital Allocation Quantitative Positive

Autodesk generates $2.73B in free cash flow on $7.21B revenue, a 37.9% FCF margin that is excellent for an enterprise software company. FCF has grown dramatically - from roughly $470M in FY2020 to $2.73B in FY2026, a nearly 6x increase driven by the subscription transition completion and operating leverage. The company pays no dividend (0% payout ratio) and channels cash primarily into share repurchases, R&D reinvestment, and now M&A.

The MaintainX acquisition at $3.6B represents the largest capital deployment in company history [Construction Dive, 2026], acquiring a business with >$135M ARR growing above 50%. At roughly 26x ARR, this is an aggressive but not unreasonable multiple for a fast-growing SaaS business in an adjacent vertical. The abandoned PTC acquisition pursuit [StockTwits, 2026] raised concerns about deal discipline, but walking away when the price was wrong is arguably a positive signal.

Share count has been relatively stable around 211M shares, suggesting buybacks are roughly offsetting stock-based compensation dilution. Q1 FY2027 FCF was $876M in a single quarter, annualizing to ~$3.5B, indicating continued FCF acceleration. The company consistently beats earnings estimates - 8 consecutive quarters of beats in the provided data.

Historical Track Record & Consistency Quantitative Positive

Autodesk's 10-year financial trajectory is one of the most dramatic transformation stories in enterprise software. Revenue grew from $2.03B in FY2017 to $7.21B in FY2026, a 15.1% CAGR. More importantly, the company went from deeply negative operating income (-$500M in FY2017-2018 during the subscription transition) to $1.58B positive operating income in FY2026, with operating margins expanding from negative to 25.1%.

Gross margins have been remarkably stable at 91%, confirming the high-quality recurring revenue base. EPS swung from -$2.61 in FY2017 to $5.23 in FY2026. The quarterly trend shows sustained acceleration: Q1 FY2027 revenue of $1.93B was up 18% YoY with operating income of $541M (28% margin), materially above the 25% full-year FY2026 level.

EBITDA grew from negative $280M in FY2017 to $2.52B in FY2026. The company raised FY2027 guidance to $8.155B-$8.215B after Q1 [StockTitan, May 2026], implying 13-14% growth even on a larger base. Management has consistently delivered at or above guidance, with every reported quarter in the dataset showing an earnings beat.

The one notable blemish is the internal investigation into free cash flow and non-GAAP margin accounting practices, though the SEC and DOJ both closed their investigations without enforcement action [Autodesk Form 8-K, 2025].

Forward Earnings & Growth Estimation Quantitative Positive

Analyst consensus projects 16.18% EPS growth over the next 5 years, which appears achievable given: (1) FY2026 revenue grew 18.4% YoY with FY2027 guidance implying 13-14% growth, (2) operating margins are expanding toward the 28-30% range (Q1 FY2027 hit 28%), with Starboard Value pushing for 45% by FY2028 [Boardroom Alpha, 2025], (3) the MaintainX acquisition adds a >50% growth ARR stream [Autodesk News, May 2026]. The forward P/E of 14.63 versus TTM P/E of 36.32 captures significant expected earnings acceleration. The PEG ratio of 0.9 suggests the stock is reasonably priced relative to growth.

However, several risks temper the growth outlook: the 18% Q1 growth rate may decelerate as the company scales past $8B revenue, MaintainX integration carries execution risk on a $3.6B bet, and the construction design software market grows at only ~10% CAGR [The Business Research Company, 2026], meaning Autodesk needs share gains and price increases to sustain above-market growth. The reverse DCF implies the market is pricing in 11.7% growth, well below the 16.2% analyst estimate, suggesting either the market is skeptical or there is embedded upside if analysts are correct. Key assumption: sustainable revenue growth of 12-15% over the next 3-5 years with continued margin expansion toward 30-35% operating margins, driving EPS growth of 15-18% annually.

Competitive Moat Qualitative Wide

Autodesk possesses a wide moat built on three reinforcing pillars. First, switching costs are exceptionally high - AutoCAD's DWG file format is an industry standard, and workflows built around Revit, Fusion, and other Autodesk products require years of training and institutional knowledge to replace [Seeking Alpha, 2026]. An architecture firm with 20 years of DWG files cannot simply switch to a competitor.

Second, Autodesk benefits from efficient scale in its core AEC vertical - the market is large enough to support investment in continuous improvement but narrow enough that few competitors can match Autodesk's breadth across design, simulation, and now operations (via MaintainX). Third, network effects emerge from the ecosystem: when architects use Revit, contractors and engineers adopt compatible tools, reinforcing the standard. The moat is strengthening through the cloud platform strategy and the AWS partnership [Autodesk News, June 2026], which deepen integration and make switching even harder.

The primary threat to moat durability is AI-native design tools that could bypass traditional CAD workflows entirely. If generative AI can produce building designs from natural language prompts, the switching cost advantage of file format lock-in diminishes. However, this remains a 5-10 year risk rather than an immediate threat, and Autodesk is investing in AI capabilities to stay ahead [Deloitte Insights, 2026].

Management & Governance Qualitative Positive

CEO Andrew Anagnost has led since 2017 and successfully navigated the painful subscription transition that caused years of negative earnings. This is a measurable achievement - revenue nearly quadrupled and operating margins swung from deeply negative to 25%+ under his tenure. The CFO transition in 2024 (Clifford to interim Rafael to permanent Moorjani) was disruptive, coinciding with the internal accounting investigation, but the SEC and DOJ both closed matters without action [Autodesk Form 8-K, 2025], which partially exonerates management.

Insider ownership at 0.37% is low for a $53B company, though executive awards in April 2026 show meaningful equity alignment (CEO received 52,762 shares). Starboard Value's activist campaign pushing for 45% operating margins by FY2028 [Benzinga, March 2025] suggests outside investors believe management has been too conservative on profitability - a common critique but also an indicator of latent earnings power. The abandoned PTC pursuit and subsequent pivot to the smaller MaintainX deal shows some capital allocation flexibility.

The board is refreshing with Stephen Milligan retiring and Omar Abbosh nominated. I cannot assess management integrity beyond what the track record and data show, but the financial results over 7+ years speak favorably.

Risk Factors Qualitative Moderate Risk

The most material risk is the pending securities class action lawsuit alleging misleading disclosures about free cash flow and non-GAAP margin practices [Hagens Berman, May 2024] [Kessler Topaz, June 2024]. While SEC and DOJ investigations closed without charges, the private class action remains live and could result in a settlement. Historically, software company securities settlements range from tens of millions to low hundreds of millions - meaningful but not existential for a $53B company generating $2.7B FCF.

Integration risk on the $3.6B MaintainX acquisition is real - the deal closed August 2026 and is Autodesk's largest ever, moving into maintenance/operations software where Autodesk has limited track record. Customer concentration through TD Synnex as a major distribution partner is flagged in filings. Competitive threats from Dassault, Siemens, PTC, and Bentley [CONSA Insights, 2025] are ongoing, and AI-native entrants could disrupt the CAD category long-term.

Macroeconomic sensitivity exists through construction spending cycles, though Autodesk's subscription model provides revenue resilience. The stock's -28% one-year performance and 1.31 beta indicate meaningful volatility.

Industry Position & Sentiment Qualitative Favorable

Autodesk operates in a favorable industry environment. The construction design software market is projected to grow at 9.9% CAGR to $17.64B by 2030 [The Business Research Company, 2026], the broader software market at 11.5% CAGR [Fortune Business Insights, 2026], and the digital twin market at 40.1% CAGR to $141B by 2031. Autodesk holds dominant share in AEC design software and is expanding into operations via MaintainX and digital twins via Tandem [Memoori, 2026].

Institutional ownership is 95% with Vanguard (10.1%), BlackRock (9.1%), and activist Starboard Value holding significant positions [WallStreetZen, 2026]. Analyst consensus is strongly bullish at 1.37 (between strong buy and buy) with an average price target of $317.64, implying 26% upside. Social sentiment is moderately positive (6.7/10 average).

The stock has recovered from its 52-week low of $185.50, currently trading at $251.66 versus the $329.09 high, suggesting the market is still digesting concerns about AI disruption and the accounting controversy. Several analysts have flagged Autodesk as a battered software stock poised for recovery after the AI-driven selloff [Seeking Alpha, April 2026].

Sources 168 records reviewed · 18 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 · 18

[1]
Autodesk ADSK Faces Class Action Lawsuit - Hagens Berman
Securities class action filed against Autodesk alleging misleading disclosures about free cash flow and non-GAAP margin practices
[2]
ADSK Investor Alert - Kessler Topaz
Securities fraud class action covering ADSK purchasers from June 2023 to April 2024
[3]
Autodesk Form 8-K FY2025 - SEC.gov
SEC and USAO both closed their investigations into Autodesk without enforcement action
[4]
Activist Investor Starboard Targets Autodesk's Board - Benzinga
Starboard Value holds >$500M stake and launched proxy battle nominating three director candidates
[5]
Starboard Challenges Autodesk - Boardroom Alpha
Starboard pushed for 45% operating margins by FY2028 and questioned executive performance accountability
[6]
Autodesk to Buy MaintainX for $3.6 Billion - Bloomberg
Autodesk agreed to acquire MaintainX for $3.6B in all-cash deal, largest acquisition in company history
[7]
Autodesk to Acquire MaintainX - Autodesk News
MaintainX has >$135M ARR growing above 50%, funded with ~$1.6B cash and remainder via borrowing
[8]
Autodesk to Acquire MaintainX for $3.6B - Construction Dive
MaintainX acquisition extends Autodesk into operations and maintenance software
[9]
Autodesk Ends PTC Pursuit - StockTwits
Autodesk dropped pursuit of PTC acquisition in March 2026
[10]
Autodesk Stock Ownership - WallStreetZen
Vanguard holds 10.1% and BlackRock holds 9.1% of Autodesk shares
[11]
Software Market Size - Fortune Business Insights
Global software market projected to grow at 11.5% CAGR to $2.21T by 2034
[12]
2026 Software Industry Outlook - Deloitte Insights
Generative AI adoption is the primary near-term driver for enterprise software
[13]
Construction Design Software Market - The Business Research Company
Construction design software market valued at $12.11B in 2026, growing at 9.9% CAGR to $17.64B by 2030
[14]
Autodesk Q1 FY27 Earnings - StockTitan
Q1 FY2027 revenue $1.934B up 18% YoY, FY2027 guidance raised to $8.155B-$8.215B
[15]
Autodesk Signs AWS Partnership - Autodesk News
Strategic collaboration with AWS for Fusion products on AWS Marketplace and cloud/AI acceleration
[16]
Top 15 Autodesk Competitors - CONSA Insights
Key competitors include Dassault Systemes, Siemens Digital Industries, PTC, and Bentley Systems
[17]
Autodesk Long-Term CAD Leadership - Seeking Alpha
Autodesk's competitive advantage rests on high switching costs, ecosystem integrations, and industry-standard file formats
[18]
Autodesk Strengthens Building Ops via MaintainX Deal - Memoori
MaintainX being folded into new Autodesk Operations Solutions unit alongside Tandem, Flexsim, and Fusion Operations
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.