Skip to content
StockMarketAgent
Direct answer
Autodesk holds dominance in AEC software but currently trades at an unjustifiable premium given structural SaaS maturation, heavy stock-based compensation, and acute commercial real estate cyclicality. Fair value range: low $129, high $221, with mid-point at $175.
Stock analysis

ADSK fair value $129–$221

By StockMarketAgent.AI team· supervised by
تم التحليل: 2026-05-20التحديث التالي: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
السعر
$243.63
▼ -69.13 (-28.37%)
القيمة العادلة
$175
$129–$221
التصنيف
بيع
confidence 88/100
إمكانية الصعود
-28.4%
upside to fair value
هامش الأمان
$148.32
MoS level · 15%
القيمة السوقية
$51.4B
P/E fwd 17.3
المصدر الإنجليزيAR
يتم عرض المصدر الإنجليزي أثناء الترجمة
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.

§1 الملخص التنفيذي

  • Current market expectations embed unsustainable perpetuity growth and ignore structural margin fading.
  • A severe intrinsic valuation gap (Midpoint $174.50 vs Price $243.63) dictates an unambiguous Sell rating.
  • Optical free cash flow is heavily inflated by SBC, actively destroying true owner earnings over time.
  • Macro vulnerability across the commercial real estate cycle poses a clear catalyst for near-term deceleration.
Fair value
$175
Margin of safety
-39.6%
Confidence
88/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$243.63Price
Low $128.71
Mid $174.5
High $221.16

Autodesk holds dominance in AEC software but currently trades at an unjustifiable premium given structural SaaS maturation, heavy stock-based compensation, and acute commercial real estate cyclicality.

  • High switching costs
    High switching costs
  • Network effects in AEC workflows
    Network effects in AEC workflows
  • Cycle upside
    Accelerated BIM software adoption.

§2 السيناريو الهبوطي

A prolonged macroeconomic downturn in global commercial real estate triggers severe construction cyclicality, resulting in immediate seat reductions.

كيف يمكن أن تفشل هذه الأطروحة

Construction Cycle Collapse

20%· Medium

Global commercial real estate enters a multi-year deep freeze, severely cutting enterprise software seat counts and stalling BIM adoption.

FV impact
-30%

Margin Fade Under SBC Burden

30%· Medium

Rising stock-based compensation cannot be outrun by revenue growth, causing actual unadjusted free cash flow margins to compress significantly.

FV impact
-25%

Niche Competitor Encroachment

15%· Low

Agile, cloud-native upstarts erode AutoCAD and Revit monopolies on the edges, degrading Autodesk's pricing power and lowering NRR below 110%.

FV impact
-20%
إشارات الإنذار المبكر للمراقبة
المقياسالحاليحد التشغيل
Net revenue retention falling decisively below 110 percent.MonitorDeterioration versus the report thesis
GAAP operating margins failing to consistently exceed 30 percent.MonitorDeterioration versus the report thesis
Stock-based compensation expanding as a percentage of revenue.MonitorDeterioration versus the report thesis
Cyclical headwinds materially reducing Autodesk Construction Cloud seat counts.MonitorDeterioration versus the report thesis
Slowing monetization transitions from legacy workflows to SaaS solutions.MonitorDeterioration versus the report thesis

§3 التاريخ المالي

بيان الدخل — آخر ستة فترات

البند2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
الإيرادات$4.39B$5.01B+14.1%$5.50B+9.8%$6.13B+11.5%$7.21B+17.6%+13.2%
إجمالي الربح$3.97B$4.53B$4.99B$5.55B$6.56B+13.4%
الدخل التشغيلي$618.0M$989.0M$1.13B$1.37B$1.79B+30.5%
صافي الدخل$497.0M$823.0M+65.6%$906.0M+10.1%$1.11B+22.5%$1.12B+0.9%+22.6%
EPS (مخفف)$2.24$3.78$4.19$5.12$5.23+23.6%
EBITDA$766.0M$1.17B$1.27B$1.55B$1.99B+26.9%
البحث والتطوير$1.12B$1.22B$1.37B$1.49B$1.64B+10.2%
المصاريف الإدارية والبيعية$2.20B$2.28B$2.44B$2.65B$3.07B+8.7%

درجات الجودة

درجة Piotroski F
6 / 9
مركب جودة 0–9
درجة Altman Z
4.31
مخاطر الإفلاس (>3 آمن)
درجة Beneish M
-2.55
مخاطر التلاعب بالأرباح
OCF / صافي الدخل
2.18×
>1 يشير إلى جودة عالية للأرباح
حد جودة المحاسبة
Pass
حد معدل حسب القطاع
ROIC
24.5%
العائد على رأس المال المستثمر
المشتركون الأفراد — من §4 فصاعداً11 قسماً إضافياً

اقرأ التحليل الكامل — 11 قسماً إضافياً.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

تقرير كامل لكل سهم مغطى
أرشيف تصنيفات 24 شهراً
إيجازات قائمة المراقبة + تنبيهات تغيير التصنيف
تصدير PDF + DOCX بأي لغة
ابدأ تجربة مجانية
إلغاء في أي وقت.
INCOME STATEMENT FAQ

ADSK income statement questions

  1. Our financial-history view of ADSK (ADSK) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
FAQ

ADSK — frequently asked questions

  1. Based on our latest analysis, ADSK looks meaningfully overvalued. The current price is $244 versus a composite fair-value midpoint of $175 (range $129–$221), which implies roughly 28.4% downside to the midpoint.
Related coverage

Names readers of ADSK also follow

Same archetype: mature-compounder