Autodesk, Inc. (ADSK) DCF Valuation

Valoración de DCF de Autodesk, Inc. (ADSK)

US | Technology | Software - Application | NASDAQ
Autodesk, Inc. (ADSK) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

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:

¡Obtenga dominio sobre su análisis de valoración de Autodesk, Inc. (ADSK) utilizando nuestra sofisticada calculadora DCF! Equipado con datos de Real Autodesk, Inc. (ADSK), esta plantilla de Excel le permite ajustar los pronósticos y los supuestos para determinar con precisión el valor intrínseco de Autodesk, Inc. (ADSK).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 3,274.3 3,790.4 4,386.4 5,005.0 5,440.0 6,178.2 7,016.6 7,968.7 9,050.1 10,278.2
Revenue Growth, % 0 15.76 15.72 14.1 8.69 13.57 13.57 13.57 13.57 13.57
EBITDA 482.1 720.8 765.7 1,097.0 1,219.0 1,180.3 1,340.5 1,522.4 1,729.0 1,963.6
EBITDA, % 14.72 19.02 17.46 21.92 22.41 19.1 19.1 19.1 19.1 19.1
Depreciation 127.3 123.8 148.1 148.0 49.0 177.8 201.9 229.3 260.4 295.8
Depreciation, % 3.89 3.27 3.38 2.96 0.90074 2.88 2.88 2.88 2.88 2.88
EBIT 354.8 597.0 617.6 949.0 1,170.0 1,002.5 1,138.6 1,293.1 1,468.6 1,667.8
EBIT, % 10.84 15.75 14.08 18.96 21.51 16.23 16.23 16.23 16.23 16.23
Total Cash 1,843.7 1,857.2 1,764.1 2,072.0 2,246.0 2,819.8 3,202.5 3,637.1 4,130.6 4,691.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 652.3 643.1 716.1 961.0 876.0
Account Receivables, % 19.92 16.97 16.33 19.2 16.1
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.0000000264 0 0 0 0.00000000528 0.00000000528 0.00000000528 0.00000000528 0.00000000528
Accounts Payable 83.7 122.5 120.8 102.0 100.0 153.4 174.3 197.9 224.8 255.3
Accounts Payable, % 2.56 3.23 2.75 2.04 1.84 2.48 2.48 2.48 2.48 2.48
Capital Expenditure -53.2 -95.9 -66.5 -46.0 -31.0 -88.5 -100.5 -114.1 -129.6 -147.2
Capital Expenditure, % -1.62 -2.53 -1.52 -0.91908 -0.56985 -1.43 -1.43 -1.43 -1.43 -1.43
Tax Rate, % 20.25 20.25 20.25 20.25 20.25 20.25 20.25 20.25 20.25 20.25
EBITAT 258.2 1,319.1 543.6 825.6 933.1 857.2 973.5 1,105.6 1,255.7 1,426.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -236.3 1,395.0 550.5 663.9 1,034.1 782.2 947.4 1,075.9 1,221.9 1,387.8
WACC, % 11.09 11.13 11.11 11.11 11.1 11.11 11.11 11.11 11.11 11.11
PV UFCF
SUM PV UFCF 3,877.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,443
Terminal Value 20,302
Present Terminal Value 11,989
Enterprise Value 15,867
Net Debt 734
Equity Value 15,133
Diluted Shares Outstanding, MM 216
Equity Value Per Share 70.06

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.

No products were found matching.