Autodesk, Inc. (ADSK) DCF Valuation

Autodesk, Inc. (ADSK) DCF -Bewertung

US | Technology | Software - Application | NASDAQ
Autodesk, Inc. (ADSK) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Autodesk, Inc. (ADSK) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gewinnen Sie mit unserem ausgefeilten DCF -Taschenrechner eine Meisterschaft über Ihre ADSK -Bewertungsanalyse für Autodesk, Inc. (ADSK)! Mit dieser Excel -Vorlage können Sie mit Real Autodesk, Inc. (ADSK) -Daten (ADSK) -Daten ausgestattet sind, und ermöglicht es Ihnen, die Prognosen und Annahmen so anzupassen, dass sie den intrinsischen Wert Autodesk, Inc. (ADSK) genau bestimmen.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021
AY2
2022
AY3
2023
AY4
2024
AY5
2025
FY1
2026
FY2
2027
FY3
2028
FY4
2029
FY5
2030
Revenue 3,790.4 4,386.4 5,005.0 5,440.0 6,131.0 6,916.1 7,801.7 8,800.7 9,927.6 11,198.9
Revenue Growth, % 0 15.72 14.1 8.69 12.7 12.81 12.81 12.81 12.81 12.81
EBITDA 720.8 765.7 1,097.0 1,219.0 1,534.0 1,463.7 1,651.1 1,862.6 2,101.1 2,370.1
EBITDA, % 19.02 17.46 21.92 22.41 25.02 21.16 21.16 21.16 21.16 21.16
Depreciation 123.8 148.1 148.0 49.0 180.0 185.9 209.6 236.5 266.8 300.9
Depreciation, % 3.27 3.38 2.96 0.90074 2.94 2.69 2.69 2.69 2.69 2.69
EBIT 597.0 617.6 949.0 1,170.0 1,354.0 1,277.9 1,441.5 1,626.1 1,834.3 2,069.2
EBIT, % 15.75 14.08 18.96 21.51 22.08 18.48 18.48 18.48 18.48 18.48
Total Cash 1,857.2 1,764.1 2,072.0 2,246.0 1,886.0 2,803.3 3,162.2 3,567.1 4,023.9 4,539.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 643.1 716.1 961.0 876.0 1,008.0
Account Receivables, % 16.97 16.33 19.2 16.1 16.44
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 122.5 120.8 102.0 100.0 242.0 191.0 215.5 243.1 274.2 309.3
Accounts Payable, % 3.23 2.75 2.04 1.84 3.95 2.76 2.76 2.76 2.76 2.76
Capital Expenditure -95.9 -66.5 -46.0 -31.0 -102.0 -99.6 -112.3 -126.7 -142.9 -161.2
Capital Expenditure, % -2.53 -1.52 -0.91908 -0.56985 -1.66 -1.44 -1.44 -1.44 -1.44 -1.44
Tax Rate, % 19.65 19.65 19.65 19.65 19.65 19.65 19.65 19.65 19.65 19.65
EBITAT 1,319.1 543.6 825.6 933.1 1,087.9 1,112.0 1,254.4 1,415.0 1,596.2 1,800.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 826.4 550.5 663.9 1,034.1 1,175.9 979.1 1,225.6 1,382.5 1,559.5 1,759.2
WACC, % 10.55 10.53 10.53 10.52 10.52 10.53 10.53 10.53 10.53 10.53
PV UFCF
SUM PV UFCF 5,023.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,830
Terminal Value 28,008
Present Terminal Value 16,976
Enterprise Value 22,000
Net Debt 960
Equity Value 21,040
Diluted Shares Outstanding, MM 217
Equity Value Per Share 96.96

What You Will Get

  • Real ADSK Financial Data: Pre-filled with Autodesk’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Autodesk’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Autodesk, Inc. (ADSK).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Autodesk.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Autodesk's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Autodesk, Inc. (ADSK).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Autodesk’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and utilize the results for your investment strategies.

Why Choose This Calculator for Autodesk, Inc. (ADSK)?

  • Designed for Experts: A specialized tool utilized by financial analysts, CFOs, and industry consultants.
  • Comprehensive Data: Autodesk’s historical and projected financials are preloaded for enhanced precision.
  • Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to explore different outcomes.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and other critical financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth and intuitive experience.

Who Should Use Autodesk, Inc. (ADSK) Products?

  • Architects: Enhance design accuracy and efficiency with cutting-edge software solutions.
  • Engineers: Streamline project workflows using advanced modeling and simulation tools.
  • Construction Professionals: Improve collaboration and communication across project teams.
  • Students and Educators: Utilize industry-standard software for hands-on learning experiences in design and engineering courses.
  • Creative Professionals: Unlock your creative potential with innovative tools for 3D design and visualization.

What the Template Contains

  • Preloaded ADSK Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.