ADSK — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($252.44)
DCF	$528.09	+109.2%
Graham Number	$40.84	-83.8%
Reverse DCF	—	implied g: 6.6%
DDM	—	—
EV/EBITDA	$246.94	-2.2%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $2.78B

Near-term growth (yrs 1–5)(%)Rev: 19.4% / EPS: 6.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.89%

Computed WACC: 11.89%

Cost of equity (Re)12.37%(Rf 4.30% + β 1.47 × ERP 5.50%)

Cost of debt (Rd)3.09%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)95.16%

Debt weight (D/V)4.84%

Results

Intrinsic Value / share$344.12

Current Price$252.44

Upside / Downside+36.3%

Net Debt (used)$137.00M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	11.4%	15.4%	19.4%	23.4%	27.4%
7.0%	$573.43	$678.49	$798.76	$935.85	$1091.50
8.0%	$459.86	$543.12	$638.36	$746.84	$869.93
9.0%	$381.74	$450.04	$528.09	$616.94	$717.69
10.0%	$324.86	$382.28	$447.86	$522.45	$606.97
11.0%	$281.69	$330.88	$387.01	$450.81	$523.06

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $5.16

Book Value / share($)Yahoo: $14.36

Results

Graham Number$40.84

Current Price$252.44

Margin of Safety-83.8%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.89%

Terminal growth rate(%)

Computed WACC: 11.89%

Cost of equity (Re)12.37%(Rf 4.30% + β 1.47 × ERP 5.50%)

Cost of debt (Rd)3.09%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)95.16%

Debt weight (D/V)4.84%

Results

Current Price$252.44

Implied Near-term FCF Growth13.6%

Historical Revenue Growth19.4%

Historical Earnings Growth6.5%

Base FCF (TTM)$2.78B

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$252.44

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $1.89B

Target EV/EBITDA multipleCurrent: 27.7×

Net Debt($B)Default: $137.00M

Results

Implied Equity Value / share$246.94

Current Price$252.44

Upside / Downside-2.2%

Implied EV$52.49B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$1.86B	-$863.00M	$137.00M	$1.14B	$2.14B
23.7x	$220.67	$215.96	$211.24	$206.52	$201.81
25.7x	$238.52	$233.81	$229.09	$224.37	$219.66
27.7x	$256.37	$251.66	$246.94	$242.22	$237.50
29.7x	$274.22	$269.50	$264.79	$260.07	$255.35
31.7x	$292.07	$287.35	$282.64	$277.92	$273.20

← Overview Financial Statements ← Companies