Company Valuation: Autodesk, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 54,947 46,425 54,294 66,891 53,504 53,059 - -
Change - -15.51% 16.95% 23.2% -20.01% -0.83% - -
Enterprise Value (EV) 1 55,811 46,634 54,332 67,292 53,390 52,111 50,816 48,724
Change - -16.44% 16.51% 23.85% -20.66% -2.4% -2.49% -4.12%
P/E 112x 56.9x 60.6x 60.8x 48.3x 29.7x 25.3x 21.6x
PBR 64.2x 40.4x 29.5x 25.4x 17.8x 13.7x 9.62x 7.03x
PEG - 0.8x 5.6x 2.7x 22.48x 0.5x 1.4x 1.3x
Capitalization / Revenue 12.5x 9.28x 9.88x 10.9x 7.42x 6.47x 5.85x 5.31x
EV / Revenue 12.7x 9.32x 9.88x 11x 7.41x 6.35x 5.61x 4.88x
EV / EBITDA 38.4x 25.3x 25.9x 27.9x 18.2x 15.4x 13.4x 11.4x
EV / EBIT 39.9x 26.1x 27.7x 30.2x 19.5x 16.3x 14.1x 11.8x
EV / FCF 37.8x 23x 42.4x 42.9x 22.2x 18.8x 16.5x 13.7x
FCF Yield 2.64% 4.36% 2.36% 2.33% 4.51% 5.33% 6.04% 7.31%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.24 3.78 4.19 5.12 5.23 8.453 9.948 11.63
Distribution rate - - - - - - - -
Net sales 1 4,386 5,005 5,497 6,131 7,206 8,202 9,064 9,984
EBITDA 1 1,454 1,842 2,101 2,411 2,932 3,380 3,794 4,261
EBIT 1 1,397 1,785 1,962 2,231 2,737 3,193 3,605 4,117
Net income 1 497 823 906 1,112 1,124 1,780 2,053 2,472
Net Debt 1 863.5 209 38 401 -114 -948 -2,243 -4,335
Reference price 2 249.79 215.16 253.81 311.34 252.87 251.29 251.29 251.29
Nbr of stocks (in thousands) 219,973 215,767 213,915 214,848 211,586 211,145 - -
Announcement Date 24/02/22 23/02/23 29/02/24 27/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.73x6.35x15.42x-.--% 53.06B
15.04x4.06x8.51x-.--% 108B
19.76x12.58x14.98x-.--% 104B
47.57x4.39x13.22x-.--% 49B
16.21x5.81x14.86x0.88% 40.28B
17.19x6.56x13.41x-.--% 16.54B
25.56x2.38x13.72x-.--% 14.44B
26.81x - - 3.63% 10.68B
76.56x4.65x19.02x-.--% 10.12B
18.97x3.69x7.97x-.--% 7.39B
Average 29.34x 5.61x 13.46x 0.45% 41.38B
Weighted average by Cap. 24.41x 6.83x 12.94x 0.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ADSK Stock
  4. Valuation Autodesk, Inc.