FMP

FMP

Enter

ADSK - Autodesk, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/ADSK.png

Autodesk, Inc.

ADSK

NASDAQ

Autodesk, Inc. provides 3D design, engineering, and entertainment software and services worldwide. The company offers AutoCAD Civil 3D, a surveying, design, analysis, and documentation solution for civil engineering, including land development, transportation, and environmental projects; BIM 360, a construction management cloud-based software; AutoCAD, a software for professional design, drafting, detailing, and visualization; AutoCAD LT, a drafting and detailing software; computer-aided manufacturing (CAM) software for computer numeric control machining, inspection, and modelling for manufacturing; Fusion 360, a 3D CAD, CAM, and computer-aided engineering tool; and Industry Collections tools for professionals in architecture, engineering and construction, product design and manufacturing, and media and entertainment collection industries. It also provides Inventor tools for 3D mechanical design, simulation, analysis, tooling, visualization, and documentation; Vault, a data management software to manage data in one central location, accelerate design processes, and streamline internal/external collaboration; Maya and 3ds Max software products that offer 3D modeling, animation, effects, rendering, and compositing solutions; and ShotGrid, a cloud-based software for review and production tracking in the media and entertainment industry. It sells its products and services to customers directly, as well as through a network of resellers and distributors. Autodesk, Inc. was incorporated in 1982 and is headquartered in San Rafael, California.

279.99 USD

6.5 (2.32%)

Operating Data

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

3.79B

4.39B

5B

5.44B

6.13B

6.92B

7.8B

8.8B

9.93B

11.2B

Revenue %

-

15.72

14.1

8.69

12.7

12.81

12.81

12.81

12.81

Ebitda

720.8M

765.7M

1.1B

1.22B

1.53B

1.46B

1.65B

1.86B

2.1B

2.37B

Ebitda %

19.02

17.46

21.92

22.41

25.02

21.16

21.16

21.16

21.16

Ebit

597M

617.6M

949M

1.17B

1.35B

1.28B

1.44B

1.63B

1.83B

2.07B

Ebit %

15.75

14.08

18.96

21.51

22.08

18.48

18.48

18.48

18.48

Depreciation

123.8M

148.1M

148M

49M

180M

185.85M

209.65M

236.5M

266.78M

300.94M

Depreciation %

3.27

3.38

2.96

0.9

2.94

2.69

2.69

2.69

2.69

Balance Sheet

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Total Cash

1.86B

1.76B

2.07B

2.25B

1.89B

2.8B

3.16B

3.57B

4.02B

4.54B

Total Cash %

49

40.22

41.4

41.29

30.76

40.53

40.53

40.53

40.53

Receivables

643.1M

716.1M

961M

876M

1.01B

1.18B

1.33B

1.5B

1.69B

1.9B

Receivables %

16.97

16.33

19.2

16.1

16.44

17.01

17.01

17.01

17.01

Inventories

1

-

-

-

-

0.36

0.41

0.46

0.52

0.59

Inventories %

0

-

-

-

-

0

0

0

0

Payable

122.5M

120.8M

102M

100M

242M

191.01M

215.47M

243.06M

274.18M

309.29M

Payable %

3.23

2.75

2.04

1.84

3.95

2.76

2.76

2.76

2.76

Cap Ex

-95.9M

-66.5M

-46M

-31M

-40M

-85.59M

-96.55M

-108.91M

-122.85M

-138.59M

Cap Ex %

-2.53

-1.52

-0.92

-0.57

-0.65

-1.24

-1.24

-1.24

-1.24

Weighted Average Cost Of Capital

Price

279.99

Beta

Diluted Shares Outstanding

217M

Costof Debt

3.92

Tax Rate

After Tax Cost Of Debt

3.15

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

2.56B

Total Equity

60.76B

Total Capital

63.32B

Debt Weighting

4.04

Equity Weighting

95.96

Wacc

10.68

Build Up Free Cash Flow

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

3.79B

4.39B

5B

5.44B

6.13B

6.92B

7.8B

8.8B

9.93B

11.2B

Ebitda

720.8M

765.7M

1.1B

1.22B

1.53B

1.46B

1.65B

1.86B

2.1B

2.37B

Ebit

597M

617.6M

949M

1.17B

1.35B

1.28B

1.44B

1.63B

1.83B

2.07B

Tax Rate

19.65

19.65

19.65

19.65

19.65

19.65

19.65

19.65

19.65

19.65

Ebiat

1.32B

543.56M

825.61M

933.12M

1.09B

1.11B

1.25B

1.42B

1.6B

1.8B

Depreciation

123.8M

148.1M

148M

49M

180M

185.85M

209.65M

236.5M

266.78M

300.94M

Receivables

643.1M

716.1M

961M

876M

1.01B

1.18B

1.33B

1.5B

1.69B

1.9B

Inventories

1

-

-

-

-

0.36

0.41

0.46

0.52

0.59

Payable

122.5M

120.8M

102M

100M

242M

191.01M

215.47M

243.06M

274.18M

309.29M

Cap Ex

-95.9M

-66.5M

-46M

-31M

-40M

-85.59M

-96.55M

-108.91M

-122.85M

-138.59M

Ufcf

826.44M

550.46M

663.91M

1.03B

1.24B

993.05M

1.24B

1.4B

1.58B

1.78B

Wacc

10.68

10.68

10.68

10.68

10.68

Pv Ufcf

897.23M

1.01B

1.03B

1.05B

1.07B

Sum Pv Ufcf

5.07B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

10.68

Free Cash Flow T1

1.85B

Terminal Value

27.72B

Present Terminal Value

16.69B

Intrinsic Value

Enterprise Value

21.76B

Net Debt

960M

Equity Value

20.8B

Diluted Shares Outstanding

217M

Equity Value Per Share

95.84

Projected DCF

95.84 -1.921%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep