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 2026-08-23
$253.83
Intrinsic Value
$216 - $269
Gap to Fair Value
-1.5%
Low $216 Mid $250 High $269 Price on 2026-08-23 $253.83 -1.5% gap
Our Read medium conviction
Autodesk is a high-quality franchise with dominant market share, exceptional margins, and strong secular tailwinds in AEC digitization. However, at $253.83 the stock is approximately fairly valued against our $250 midpoint estimate, with the recent MaintainX acquisition adding integration risk and the securities class action creating a modest overhang. Better entry points likely exist below $220.

Catalysts

+Successful MaintainX integration driving cross-sell and validating the design-to-operations platform strategy
+Non-GAAP operating margins reaching 40%+ as sales restructuring and subscription economics scale
+AI feature monetization through premium product tiers and expansion into the $140B digital twin market

Key Risks

MaintainX integration failure on a $3.6B acquisition at 27x revenue could impair goodwill and dilute margins
AI commoditization of basic design tasks could erode pricing power in core CAD/BIM products over the medium term
Active securities class action with undisclosed potential liability and residual governance credibility questions

The Opportunity

Autodesk is the company behind AutoCAD and Revit - tools that architects, engineers, and construction professionals use every day to design buildings, bridges, and infrastructure. If you've ever seen a skyscraper go up or a highway get built, there's a good chance the plans were drawn in Autodesk software. The company has been around since 1982 and completed a difficult but successful shift from selling one-time software licenses to a subscription model, which now generates over $7 billion in annual revenue with 91% gross margins.

The stock has been beaten up, falling about 28% over the past year and sitting roughly 23% below its 52-week high. Some of that decline was driven by a 2024 accounting investigation into how the company reported its cash flow numbers - not great for trust. But both the SEC and Department of Justice closed their investigations without taking action, and activist investor Starboard Value pushed through governance improvements including two new independent board members. The company just posted strong Q1 results with 18% revenue growth and raised its full-year guidance.

What makes this interesting at today's price is the combination of a dominant market position and reasonable valuation. Autodesk commands 35-45% of the CAD market and over 40% of BIM software. Switching costs are enormous - entire industries have trained their workforce on these tools and built processes around Autodesk file formats. The construction software market is projected to triple over the next decade, and Autodesk is the incumbent leader with the most to gain. The company just spent $3.6 billion acquiring MaintainX to extend its reach from design into building operations and maintenance.

The main thing that could go wrong is twofold. First, that $3.6 billion acquisition was expensive at 27x the target's revenue, and if integration stumbles, it could drag on margins and distract management. Second, AI is reshaping software quickly - while Autodesk is embedding AI features, there's a real question about whether generative AI could eventually commoditize some design tasks and weaken pricing power. The class action lawsuit is also still unresolved, though with government investigations closed, the likely outcome is a manageable settlement rather than an existential threat.

How we got to $216 - $269
Factor
Bear
Base
Bull
Assumptions
Weighted Model Anchor
$237
$237
$237
Weighted average of 7 valuation models, emphasizing cash flow and market comparables
MaintainX Integration & Platform Expansion
-$5
+$5
+$10
Bear Bear: integration drags, ARR growth decelerates to 15%, goodwill impairment risk rises on a 27x revenue acquisition
Base Base: $3.6B deal integrates on schedule, adds ~$135M ARR growing 30%+ but dilutes margins for 12 months
Bull Bull: cross-sell accelerates, MaintainX ARR reaches $200M+ within 18 months, validates design-to-operations strategy
AI & Cloud Growth Acceleration
-$3
+$6
+$12
Bear Bear: AI commoditizes basic CAD tasks, competitors close feature gap, pricing power softens
Base Base: AI features support 2-3% annual price increases, AWS partnership opens incremental channel
Bull Bull: AI-powered product tiers drive upsell, digital twin adoption expands TAM, revenue growth sustains 15%+
Operating Margin Trajectory
-$5
+$5
+$10
Bear Bear: MaintainX integration costs and competitive investment needs hold margins at 36-37%
Base Base: non-GAAP op margin reaches guided 38.5-39% in FY2027 with sales restructuring benefits
Bull Bull: margin hits 40%+ as subscription economics scale and SBC moderates as a percentage of revenue
Legal & Governance Overhang
-$8
-$3
$0
Bear Bear: class action settlement exceeds $200M or reveals further control weaknesses, management credibility impaired
Base Base: class action settles for a modest amount ($50-100M), governance improvements under Starboard-backed directors stick
Bull Bull: class action dismissed, full governance credibility restored, no further accounting surprises
Intrinsic Value
$216
$250
$269
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Projected Free Cash Flow
$318
30%
$95.55
Calculation
Projects $2.73B current FCF growing at 16.2% for 10 years, discounted at WACC. Year 1 FCF ~$3.17B, terminal value at perpetuity growth, sum of discounted cash flows / 211M shares = $318.49
Free Cash Flow$2.73B
Growth Rate (5Y est.)16.2%
Shares Outstanding211M
WACC (implied)~10%
Market Comparable Multiples
$210
25%
$52.54
Calculation
Sector median EV/EBITDA (from peer set) applied to Autodesk EBITDA of $2.52B, minus net debt (~-$190M), divided by 211M shares = $210.16
EBITDA (TTM)$2.52B
Enterprise Value$53.41B
Sector Median EV/EBITDA~26.3x
Net Debt~-$190M
Excess Returns Over Cost of Capital
$309
15%
$46.40
Calculation
Book value $15.11/share + present value of future excess returns. ROE 45.9% on $15.11 book = $6.93 EPS, minus equity charge (~10% x $15.11 = $1.51), excess return $5.42/share capitalized and growing = $309.34
Book Value/Share$15.11
ROE45.9%
EPS (TTM)$6.93
Cost of Equity (est.)~10%
Earnings-Based Growth Valuation
$236
10%
$23.65
Calculation
$6.93 x (8.5 + 2 x 16.18) x 4.4 / corporate bond yield. = $6.93 x 40.86 x adjustment factor = $236.49
EPS (TTM)$6.93
Growth Rate (5Y est.)16.18%
Base P/E8.5
AAA Bond Yield (est.)~5.1%
Growth-Adjusted Earnings
$111
10%
$11.07
Calculation
$6.93 x 16.18 (growth rate as P/E) = $112.09, adjusted to $110.67. Fair value when PEG = 1.0
EPS (TTM)$6.93
Growth Rate16.18%
Implied Fair P/E16.18x
Earnings, Assets & Cash Flow Blend
$105
5%
$5.24
Calculation
sqrt(22.5 x $6.93 x $15.11) = $48.60 (earnings-asset component), blended with $12.94 / 0.08 = $161.75 (FCF yield component), average = ($48.60 + $161.75) / 2 = ~$104.89
EPS (TTM)$6.93
Book Value/Share$15.11
FCF/Share$12.94
No-Growth Perpetual Earnings
$60
5%
$3.02
Calculation
Sustainable earnings (normalized ~$6.03) / WACC (~10%) = $60.34 per share, assuming zero future growth
Normalized Earnings/Share~$6.03
WACC (est.)~10%
Growth Assumption0%
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 FY2027 shows $11.93B in total assets against $8.74B in liabilities, yielding book equity of $3.19B - just $15.11 per share against a $253.83 stock price. This massive gap is structural for asset-light software businesses and not itself alarming. Cash and equivalents stand at $2.67B against $2.48B in long-term debt and no current debt, putting the company in a roughly net-neutral cash position.

The critical question is the quality of remaining assets: Autodesk carries significant goodwill and intangibles from acquisitions including the recent $387M Payapps (Feb 2024), $131M Aether Media (May 2024) [SEC Form 10-K FY2025], and the just-closed $3.6B MaintainX deal [Globe and Mail, Aug 2026]. MaintainX at $3.6B for a business with ~$135M ARR represents roughly 27x revenue - aggressive even by SaaS standards, though the >50% growth rate and strategic fit partially justify this. Post-MaintainX, goodwill and intangibles likely represent a very large proportion of total assets, and impairment risk is real if integration falters.

The current ratio of 0.83 is below 1.0 due to the deferred revenue structure typical of subscription software - customers pay upfront and revenue is recognized over time. This is not a liquidity concern but rather a feature of the business model. Debt-to-equity of 0.78 is manageable, and with $2.73B in annual free cash flow, the $2.48B in long-term debt could be retired in under a year if needed.

The key fair-value adjustment is on intangibles: for a dominant franchise like AutoCAD and Revit, the brand and customer relationships arguably carry economic value well above book, but the MaintainX goodwill is unproven. Net assessment: the balance sheet is adequate but not a source of margin of safety.

Cash Flow & Capital Allocation Quantitative Positive

Autodesk generates exceptional free cash flow: $2.73B in FY2026, up from $766M in FY2022 - a 3.6x increase in four years. FY2027 guidance calls for $2.7-2.8B in FCF [Autodesk News, May 2026]. The FCF margin is approximately 38% of revenue, outstanding for any business.

The company pays no dividend and has a 0% payout ratio, channeling capital instead into R&D reinvestment and acquisitions. Stock-based compensation is the key dilution mechanism - common in tech - and while the share count has remained relatively stable around 211M shares, SBC is excluded from non-GAAP figures, which makes the non-GAAP metrics flatter than GAAP reality. GAAP EPS (TTM) of $6.93 versus the non-GAAP run rate of ~$12+ shows a significant SBC burden.

The $3.6B MaintainX acquisition represents roughly 1.3x annual FCF - meaningful but not overleveraged. The company also explored acquiring PTC (then ~$23B market cap) in mid-2025 before dropping the pursuit [Boston Globe, July 2025], suggesting management appetite for transformational M&A. Capital allocation has improved under Starboard Value's activist pressure, with the board now including two Starboard-backed independent directors [Wilson Sonsini, 2025].

The FCF generation is genuinely excellent and growing, but the allocation toward large acquisitions and significant SBC tempers the picture.

Historical Track Record & Consistency Quantitative Positive

Autodesk's financial trajectory from FY2017-FY2026 tells the story of a successful but painful business model transition. Revenue grew from $2.03B to $7.21B (3.6x over 9 years, ~15% CAGR). The company was deeply unprofitable during the transition years (FY2017-FY2019, with operating losses of $500M+ annually) but has delivered accelerating profitability since: operating income went from -$25M in FY2019 to $1.58B in FY2026.

Gross margins have expanded to 91.1%, among the highest in enterprise software. Operating margins reached 25.1% GAAP and are guided to 38.5-39% non-GAAP for FY2027 [The Cerbat Gem, May 2026]. EPS trajectory from -$2.61 (FY2017) to $5.23 (FY2026) demonstrates the operating leverage inherent in the model.

Critically, Autodesk has beaten earnings estimates in every reported quarter in the dataset - 8 consecutive beats from Q4 FY2024 through Q1 FY2027. This is a strong indicator that management sets achievable targets. The one governance blemish was the FY2024 accounting investigation into free cash flow and non-GAAP margin practices, though both the SEC and U.S.

Attorney's Office closed their investigations without action [SEC Form 8-K, FY2025]. Revenue growth has been remarkably consistent: 16% (FY2021), 16% (FY2022), 14% (FY2023), 10% (FY2024), 11% (FY2025), 18% (FY2026). Q1 FY2027 revenue of $1.93B represents 18% YoY growth, sustaining the trend.

Forward Earnings & Growth Estimation Quantitative Positive

Analyst consensus estimates 16.2% EPS growth over the next 5 years, which aligns well with Autodesk's historical revenue CAGR of ~15%. The forward P/E of 14.63x (likely based on non-GAAP estimates around $17/share) and PEG ratio of 0.9 suggest the market is not pricing in full growth potential. However, GAAP EPS growth will be lower due to ongoing SBC.

FY2027 guidance of $8.10-8.17B in revenue (raised to $8.155-8.215B) represents ~13-14% growth, slightly below the 5-year estimate, partly reflecting the normalization after FY2026's 18% growth. The key growth drivers are: (1) continued subscription migration and price increases in the installed base, (2) expansion into adjacent verticals via acquisitions like MaintainX, (3) the AEC software market growing at 15.5% CAGR through 2033 [Business Research Insights, 2026], and (4) AI feature integration driving upsell. The reverse DCF implies the market is pricing in 11.8% growth, below the analyst estimate of 16.2%, suggesting modest upside if growth materializes.

A conservative estimate of 12-14% revenue growth and 15-18% EPS growth (driven by margin expansion to the guided 38-39% non-GAAP operating margin) over the next 3-5 years seems well-supported. The main risk to forward estimates is MaintainX integration drag and potential construction cycle softness.

Competitive Moat Qualitative Wide

Autodesk possesses a wide competitive moat built on three reinforcing pillars. First, switching costs: AutoCAD and Revit are deeply embedded in architectural, engineering, and construction workflows. Professionals train for years on these tools, firms build entire processes around them, and file format compatibility (DWG) creates lock-in across supply chains.

AutoCAD holds an estimated 35-45%+ share in core CAD, and Revit commands over 40% of the BIM market [Seeking Alpha, 2026]. Second, network effects: as more firms adopt Autodesk standards, interoperability requirements pull others into the ecosystem. BIM mandates in government construction projects further entrench this dynamic.

Third, intangible assets: 40+ years of engineering data formats, training ecosystems, certification programs, and regulatory compliance built into products create barriers that would take a competitor decades to replicate. The moat trend is stable to strengthening: the shift to cloud-based subscription delivery increases switching costs (data stored in Autodesk cloud), while AI feature integration could deepen product stickiness. Threats exist from Bentley Systems in infrastructure, Trimble in field operations, and potentially AI-native newcomers, but none has demonstrated ability to displace Autodesk from core AEC workflows [Verdantix, 2026].

The MaintainX acquisition extends the moat from design into operations/maintenance, capturing more of the asset lifecycle.

Management & Governance Qualitative Neutral

Management quality is a mixed picture. CEO Andrew Anagnost (since 2017) successfully executed the perpetual-to-subscription transition, which was strategically correct but financially painful for several years. Revenue has tripled under his tenure and margins have expanded dramatically.

However, the FY2024 accounting investigation into free cash flow and non-GAAP practices raised serious governance questions - Starboard Value publicly accused the board of 'stunning lack of accountability' for not imposing consequences on management [Boardroom Alpha, 2025]. The resolution came through a cooperation agreement adding two Starboard-backed independent directors (Jeff Epstein, Christie Simons) to the board [Wilson Sonsini, 2025]. CFO turnover in 2024 (Deborah Clifford moved to CSO, Betsy Rafael served as interim, Janesh Moorjani appointed December 2024) adds some instability to the finance function, though both SEC and DOJ investigations were closed without action [SEC Form 8-K, FY2025].

Insider ownership at 0.37% is low, which is typical for large-cap tech but means management has limited skin in the game. Recent insider transactions show only equity awards and tax-related sales, with zero open-market purchases. Institutional ownership at 95% provides strong oversight.

The explored PTC acquisition ($23B) that was abandoned suggests some appetite for empire-building, though the decision to walk away can be viewed positively [Yahoo Finance, July 2025]. Overall, governance has improved post-Starboard intervention, but the accounting controversy leaves a residual credibility discount.

Risk Factors Qualitative Moderate Risk

The primary legal exposure is the active securities class action (Barkasi v. Autodesk, No. 24-cv-02431) covering purchasers from June 2023 to April 2024, alleging material misrepresentation of financials [Hagens Berman, May 2024] [Kessler Topaz, June 2024]. While the SEC and DOJ closed their investigations, the private litigation remains unresolved with no settlement announced.

Acquisition integration risk is elevated: the $3.6B MaintainX deal (27x ARR) closed just weeks ago in August 2026 [Globe and Mail, Aug 2026] and must be successfully integrated into Autodesk's platform. The PTC exploration suggests M&A ambitions that could lead to future value-destructive deals. Competitive risk is moderate: Bentley Systems, Procore, Trimble, and Hexagon are all investing heavily in AI-enabled platforms that could challenge Autodesk's fragmented-workflow dominance [Verdantix, 2026].

AI itself is a double-edged sword - while Autodesk is embedding AI features, commoditization of design tasks could reduce pricing power over time. Macroeconomic sensitivity exists through the construction cycle, though Autodesk's subscription model provides more resilience than cyclical project revenue. Customer concentration exists with TD Synnex as a significant channel partner.

Currency exposure is material given global operations spanning Americas, EMEA, and APAC.

Industry Position & Sentiment Qualitative Favorable

Autodesk operates in strongly favorable industry conditions. The AEC software market is projected to grow from $11.97B in 2025 to $39.12B by 2033 at a 15.5% CAGR [Business Research Insights, 2026], while broader SaaS is expected to reach $1.1T by 2033 [Grand View Research, 2026]. Gartner forecasts software as the fastest-growing IT spending category in 2026 at 14.7% YoY [Dodo Payments, 2025-2026].

The digital twin market, where Autodesk is positioned, could reach $140.9B by 2031 at 40.1% CAGR [Digital Twin Market Report, May 2026]. Autodesk's dominant market shares in CAD (35-45%+) and BIM (40%+) position it as the primary beneficiary of these secular trends. Institutional holders are well-aligned: Vanguard (~10.1%), BlackRock (~9.1%), and Eminence Capital (~6.2%) represent sophisticated long-term investors [WallStreetZen, 2026].

Starboard's activist campaign has been resolved constructively. Analyst consensus at 1.37 (strong buy territory) with a $317.64 target price suggests meaningful upside expectation. The AWS strategic collaboration agreement signed in June 2026 [Autodesk News, June 2026] opens new distribution channels.

Social sentiment averaging 6.7/10 across platforms is moderately positive. The stock is down 28% over the past year and 15% YTD, creating a potential entry point if fundamentals remain intact.

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: 27

Web sources cited · 20

[1]
Hagens Berman via GlobeNewswire - ADSK Class Action
Securities fraud class action filed against Autodesk covering purchasers from June 2023 to April 2024
[2]
Kessler Topaz Meltzer & Check via BusinessWire
Securities class action alleging material misrepresentation and inadequate internal controls
[3]
SEC Form 8-K FY2025 - SEC/DOJ Investigation Closure
SEC closed its investigation on August 19, 2025 and U.S. Attorney's Office closed its matter on August 21, 2025
[4]
Autodesk News - MaintainX Acquisition Announcement
Autodesk signed definitive agreement to acquire MaintainX for $3.6 billion all-cash
[5]
Globe and Mail - MaintainX Acquisition Completion
MaintainX acquisition closed on August 3, 2026; MaintainX had ARR exceeding $135M growing over 50% YoY
[6]
Boston Globe - Autodesk Drops PTC Pursuit
Autodesk dropped pursuit of PTC (~$23B market cap) on July 14, 2025
[7]
Yahoo Finance - Autodesk Stock Rises on PTC Decision
Autodesk shares rose ~6% after dropping PTC pursuit, reaffirming commitment to margin improvement
[8]
WallStreetZen - ADSK Institutional Ownership
Vanguard (~10.1%), BlackRock (~9.1%), and Eminence Capital (~6.2%) are top institutional holders
[9]
Grand View Research - SaaS Market Report
Global SaaS market valued at $464.7B in 2025, projected to reach $1.1T by 2033 at 11.1% CAGR
[10]
Business Research Insights - AEC Software Market
AEC software market valued at $11.97B in 2025, projected to reach $39.12B by 2033 at 15.5% CAGR
[11]
Dodo Payments - SaaS Industry Report 2025-2026
Gartner forecasts software as fastest-growing IT spending category in 2026 at 14.7% YoY growth
[12]
Boardroom Alpha - Starboard Challenges Autodesk
Starboard Value accused Autodesk board of 'stunning lack of accountability' after accounting investigation
[13]
Wilson Sonsini - Autodesk Starboard Cooperation Agreement
Cooperation agreement resulted in two Starboard-backed independent directors (Jeff Epstein, Christie Simons) joining the board
[14]
Autodesk News - Q1 FY2027 Results
Q1 FY2027 revenue $1.93B (up 18% YoY), non-GAAP EPS $2.99, FCF $876M
[15]
The Cerbat Gem - Autodesk FY2027 Guidance Update
FY2027 guidance raised to revenue $8.155-8.215B, non-GAAP operating margin 38.5-39%, FCF $2.7-2.8B
[16]
Autodesk News - AWS Strategic Collaboration
Multi-year strategic collaboration agreement with AWS for cloud-based AEC solutions
[17]
Verdantix - Construction Software Consolidation 2026
Procore acquired Datagrid and Hexagon launched Multivista, intensifying competition in construction tech
[18]
Seeking Alpha - Autodesk Long-Term CAD Leadership
AutoCAD holds estimated 35-45%+ share in core CAD, Revit over 40% share of BIM software
[19]
Highways Today - Bentley YII 2026 AI Finalists
Two-thirds of Bentley's showcase projects in 2026 use AI; Bentley acquired Talon Aerolytics and Pointivo
[20]
ARC Advisory Group - Autodesk MaintainX Analysis
MaintainX acquisition extends Autodesk platform from design into asset/maintenance management
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.