Discounted Cash Flow
Autodesk, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $2.0b | $-582.1m | $93.7m | -28.7% | $-2.61 |
| 2018 | $2.1b (1.3%) | $-566.9m (2.6%) | $-49.8m (-153.1%) | -27.6% (3.8%) | $-2.58 (1.1%) |
| 2019 | $2.6b (25.0%) | $-80.8m (85.7%) | $310.1m (722.7%) | -3.1% (88.6%) | $-0.37 (85.7%) |
| 2020 | $3.3b (27.4%) | $214.5m (365.5%) | $1.4b (339.2%) | 6.6% (308.4%) | $0.98 (364.9%) |
| 2021 | $3.8b (15.8%) | $1.2b (463.3%) | $1.3b (-1.2%) | 31.9% (386.6%) | $5.51 (462.2%) |
| 2022 | $4.4b (15.7%) | $497.0m (-58.9%) | $1.5b (9.6%) | 11.3% (-64.5%) | $2.26 (-59.0%) |
| 2023 | $5.0b (14.1%) | $823.0m (65.6%) | $2.0b (37.7%) | 16.4% (45.1%) | $3.81 (68.6%) |
| 2024 | $5.5b (9.8%) | $906.0m (10.1%) | $1.3b (-36.9%) | 16.5% (0.2%) | $4.23 (11.0%) |
| 2025 | $6.1b (11.5%) | $1.1b (22.7%) | $1.6b (22.2%) | 18.1% (10.0%) | $5.17 (22.2%) |
| 2026 | $7.2b (17.5%) | $1.1b (1.1%) | $2.4b (53.7%) | 15.6% (-14.0%) | $5.28 (2.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.