Autodesk Inc
NASDAQ:ADSK

Watchlist Manager
Autodesk Inc Logo
Autodesk Inc
NASDAQ:ADSK
Watchlist
Price: 296.37 USD 1.91% Market Closed
Market Cap: 63.7B USD
Have any thoughts about
Autodesk Inc?
Write Note

Relative Value

The Relative Value of one ADSK stock under the Base Case scenario is 321.37 USD. Compared to the current market price of 296.37 USD, Autodesk Inc is Undervalued by 8%.

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
321.37 USD
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
12
Median 3Y
9.4
Median 5Y
10.3
Industry
2.4
Forward
10.2
vs History
46
vs Industry
12
Median 3Y
56.8
Median 5Y
57.8
Industry
23.2
Forward
35
vs History
6
vs Industry
12
Median 3Y
28
Median 5Y
36.8
Industry
17.5
vs History
11
vs Industry
13
Median 3Y
26.7
Median 5Y
35.5
Industry
21.2
vs History
73
vs Industry
3
Median 3Y
39
Median 5Y
44.6
Industry
2.9
vs History
42
vs Industry
12
Median 3Y
9.4
Median 5Y
10.4
Industry
2.4
Forward
10.2
vs History
44
vs Industry
21
Median 3Y
10.4
Median 5Y
11.5
Industry
4.9
vs History
61
vs Industry
11
Median 3Y
42.7
Median 5Y
49.1
Industry
13.1
Forward
27.1
vs History
61
vs Industry
12
Median 3Y
48.4
Median 5Y
59.9
Industry
16.7
Forward
28.8
vs History
6
vs Industry
11
Median 3Y
28.4
Median 5Y
36.9
Industry
16.5
vs History
4
vs Industry
11
Median 3Y
29.3
Median 5Y
39
Industry
19.1
vs History
41
vs Industry
15
Median 3Y
6.8
Median 5Y
7.3
Industry
2.5

Multiples Across Competitors

ADSK Competitors Multiples
Autodesk Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Autodesk Inc
NASDAQ:ADSK
63.7B USD 10.7 58.4 43.4 49.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
312.5B USD 8.4 52.7 28.3 42
DE
SAP SE
XETRA:SAP
285.8B EUR 8.6 100.8 31.3 36.5
US
Adobe Inc
NASDAQ:ADBE
184.7B USD 8.6 33.2 22.7 23.4
US
NCR Corp
LSE:0K45
178.5B USD 26.1 376.6 356.9 1 077.2
US
Intuit Inc
NASDAQ:INTU
175.4B USD 10.6 60.1 38.4 46.4
US
Palantir Technologies Inc
NYSE:PLTR
154.9B USD 58.5 325 377.9 411.6
US
Applovin Corp
NASDAQ:APP
110.4B USD 25.7 96 57.4 73.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
83B USD 19.1 79.9 57 65.1
US
Microstrategy Inc
NASDAQ:MSTR
81.2B USD 173.8 -199.7 -2 218 -1 516.7
P/S Multiple
Revenue Growth P/S to Growth
US
Autodesk Inc
NASDAQ:ADSK
Average P/S: 21 296.5
10.7
12%
0.9
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.4
9%
0.9
DE
SAP SE
XETRA:SAP
8.6
11%
0.8
US
Adobe Inc
NASDAQ:ADBE
8.6
10%
0.9
US
N
NCR Corp
LSE:0K45
26.1
-16%
N/A
US
Intuit Inc
NASDAQ:INTU
10.6
13%
0.8
US
Palantir Technologies Inc
NYSE:PLTR
58.5
24%
2.4
US
Applovin Corp
NASDAQ:APP
25.7
27%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
19.1
14%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
173.8
2%
86.9
P/E Multiple
Earnings Growth PEG
US
Autodesk Inc
NASDAQ:ADSK
Average P/E: 131.4
58.4
37%
1.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
52.7
44%
1.2
DE
SAP SE
XETRA:SAP
100.8
12%
8.4
US
Adobe Inc
NASDAQ:ADBE
33.2
28%
1.2
US
N
NCR Corp
LSE:0K45
376.6
N/A N/A
US
Intuit Inc
NASDAQ:INTU
60.1
35%
1.7
US
Palantir Technologies Inc
NYSE:PLTR
325
85%
3.8
US
Applovin Corp
NASDAQ:APP
96
95%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.9
28%
2.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -199.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Autodesk Inc
NASDAQ:ADSK
Average EV/EBITDA: 112.6
43.4
33%
1.3
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
28.3
23%
1.2
DE
SAP SE
XETRA:SAP
31.3
20%
1.6
US
Adobe Inc
NASDAQ:ADBE
22.7
21%
1.1
US
N
NCR Corp
LSE:0K45
356.9
-13%
N/A
US
Intuit Inc
NASDAQ:INTU
38.4
29%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
377.9
124%
3
US
Applovin Corp
NASDAQ:APP
57.4
57%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
57
27%
2.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 218
80%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Autodesk Inc
NASDAQ:ADSK
Average EV/EBIT: 202.8
49.1
36%
1.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
42
38%
1.1
DE
SAP SE
XETRA:SAP
36.5
23%
1.6
US
Adobe Inc
NASDAQ:ADBE
23.4
20%
1.2
US
N
NCR Corp
LSE:0K45
1 077.2
20%
53.9
US
Intuit Inc
NASDAQ:INTU
46.4
34%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
411.6
137%
3
US
Applovin Corp
NASDAQ:APP
73.8
77%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
65.1
28%
2.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 516.7 N/A N/A