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
Analyzed: 2026-05-20Next update: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Last price
$243.63
▼ -69.13 (-28.37%)
Fair value
$175
$129–$221
Rating
Sell
confidence 88/100
Upside
-28.4%
upside to fair value
Margin of Safety
$148.32
MoS level · 15%
Market Cap
$51.4B
P/E fwd 17.3

§1 Executive summary

  • 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 compensationStock-based compensationThe fair-value cost of equity awards (options, RSUs, performance shares) granted to employees. A real economic expense even though it is non-cash., 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 Bear case

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

Ways this thesis can break

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%
Early-warning signals to monitor
MetricCurrentTrigger threshold
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 Financial history

Income statement — last six periods

Line item2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
Revenue$4.39B$5.01B+14.1%$5.50B+9.8%$6.13B+11.5%$7.21B+17.6%+13.2%
Gross profit$3.97B$4.53B$4.99B$5.55B$6.56B+13.4%
Operating income$618.0M$989.0M$1.13B$1.37B$1.79B+30.5%
Net income$497.0M$823.0M+65.6%$906.0M+10.1%$1.11B+22.5%$1.12B+0.9%+22.6%
EPS (diluted)$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%
R&D$1.12B$1.22B$1.37B$1.49B$1.64B+10.2%
SG&A$2.20B$2.28B$2.44B$2.65B$3.07B+8.7%

Quality scores

Piotroski F-score
6 / 9
0–9 quality composite
Altman Z-score
4.31
Bankruptcy risk (>3 safe)
Beneish M-score
-2.55
Earnings manipulation risk
OCF / Net income
2.18×
>1 indicates high earnings quality
Accounting quality gate
Pass
Sector-adjusted gate
ROIC
24.5%
Return on invested capital
Individual subscribers — §4 onwards11 more sections

Read the full analysis — 11 more sections.

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

Full report for every covered ticker
24 months of rating archive
Watchlist briefings + rating-change alerts
PDF + DOCX export in any language
Start free trial
Cancel anytime.
CASH FLOW FAQ

ADSK cash flow questions

  1. Free cash flow for ADSK (ADSK) is computed as operating cash flow minus capital expenditure. We report both the absolute level and the FCF margin against revenue, with five years of trajectory.
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