Autodesk Inc
NASDAQ:ADSK

Watchlist Manager
Autodesk Inc Logo
Autodesk Inc
NASDAQ:ADSK
Watchlist
Price: 273.08 USD 1.45% Market Closed
Market Cap: 58.7B USD

Relative Value

The Relative Value of one ADSK stock under the Base Case scenario is 353.02 USD. Compared to the current market price of 273.08 USD, Autodesk Inc is Undervalued by 23%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADSK Relative Value
Base Case
353.02 USD
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
12
Median 3Y
9.4
Median 5Y
10.1
Industry
2.4
Forward
8.3
vs History
65
vs Industry
11
Median 3Y
56.8
Median 5Y
56.8
Industry
22.4
Forward
29.1
vs History
49
vs Industry
16
Median 3Y
28
Median 5Y
35.7
Industry
16.9
vs History
47
vs Industry
17
Median 3Y
28
Median 5Y
39.5
Industry
20.9
vs History
84
vs Industry
3
Median 3Y
36.9
Median 5Y
44.6
Industry
2.9
vs History
63
vs Industry
11
Median 3Y
9.4
Median 5Y
10.1
Industry
2.4
Forward
8.3
vs History
65
vs Industry
22
Median 3Y
10.4
Median 5Y
11.2
Industry
4.8
vs History
88
vs Industry
13
Median 3Y
42
Median 5Y
46.6
Industry
12.7
Forward
21.7
vs History
90
vs Industry
12
Median 3Y
47.8
Median 5Y
55.1
Industry
16.2
Forward
22.8
vs History
49
vs Industry
15
Median 3Y
28.4
Median 5Y
35.9
Industry
15.6
vs History
49
vs Industry
14
Median 3Y
29.3
Median 5Y
38.2
Industry
18.3
vs History
73
vs Industry
15
Median 3Y
6.8
Median 5Y
7.3
Industry
2.4

Multiples Across Competitors

ADSK Competitors Multiples
Autodesk Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Autodesk Inc
NASDAQ:ADSK
58.4B USD 9.5 52.6 37.8 42.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
299.8B EUR 8.7 95.6 31.4 36.3
US
Salesforce Inc
NYSE:CRM
276.2B USD 7.3 44.6 24.3 35.3
US
Palantir Technologies Inc
NYSE:PLTR
219.8B USD 76.7 475.6 627.5 691.4
US
Adobe Inc
NASDAQ:ADBE
177.7B USD 8.1 26.3 19.6 21.7
US
Intuit Inc
NASDAQ:INTU
173.1B USD 10.1 57 36.3 43.5
US
NCR Corp
LSE:0K45
132.4B USD 46.9 140.4 392.9 3 239.3
US
Applovin Corp
NASDAQ:APP
117.8B USD 25 74.7 51.9 64.3
US
Microstrategy Inc
NASDAQ:MSTR
84B USD 181.3 -72 -2 012.1 -1 444.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.7B USD 15.9 69.8 46.3 52.8
P/S Multiple
Revenue Growth P/S to Growth
US
Autodesk Inc
NASDAQ:ADSK
Average P/S: 21 300
9.5
12%
0.8
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
13%
0.7
US
Salesforce Inc
NYSE:CRM
7.3
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
76.7
32%
2.4
US
Adobe Inc
NASDAQ:ADBE
8.1
10%
0.8
US
Intuit Inc
NASDAQ:INTU
10.1
13%
0.8
US
N
NCR Corp
LSE:0K45
46.9
-9%
N/A
US
Applovin Corp
NASDAQ:APP
25
21%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
181.3
3%
60.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.9
13%
1.2
P/E Multiple
Earnings Growth PEG
US
Autodesk Inc
NASDAQ:ADSK
Average P/E: 115.2
52.6
35%
1.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
95.6
49%
2
US
Salesforce Inc
NYSE:CRM
44.6
31%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
475.6
71%
6.7
US
Adobe Inc
NASDAQ:ADBE
26.3
27%
1
US
Intuit Inc
NASDAQ:INTU
57
35%
1.6
US
N
NCR Corp
LSE:0K45
140.4
-49%
N/A
US
Applovin Corp
NASDAQ:APP
74.7
39%
1.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -72 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
69.8
32%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Autodesk Inc
NASDAQ:ADSK
Average EV/EBITDA: 140.9
37.8
31%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
31.4
19%
1.7
US
Salesforce Inc
NYSE:CRM
24.3
23%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
627.5
105%
6
US
Adobe Inc
NASDAQ:ADBE
19.6
17%
1.2
US
Intuit Inc
NASDAQ:INTU
36.3
29%
1.3
US
N
NCR Corp
LSE:0K45
392.9
12%
32.7
US
Applovin Corp
NASDAQ:APP
51.9
38%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 012.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.3
25%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Autodesk Inc
NASDAQ:ADSK
Average EV/EBIT: 469.7
42.8
35%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
36.3
21%
1.7
US
Salesforce Inc
NYSE:CRM
35.3
32%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
691.4
108%
6.4
US
Adobe Inc
NASDAQ:ADBE
21.7
20%
1.1
US
Intuit Inc
NASDAQ:INTU
43.5
35%
1.2
US
N
NCR Corp
LSE:0K45
3 239.3
84%
38.6
US
Applovin Corp
NASDAQ:APP
64.3
40%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 444.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.8
27%
2