Stock Analysis on Net

Autodesk Inc. (NASDAQ:ADSK)

$17.99

Dividend Discount Model (DDM)

Microsoft Excel LibreOffice Calc

Paying users area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Intrinsic Stock Value (Valuation Summary)

Autodesk Inc., dividends per share (DPS) forecast

US$

Microsoft Excel LibreOffice Calc
Year Value DPSt or Terminal value (TVt) Calculation Present value at
0 DPS01
1 DPS1 = × (1 + )
2 DPS2 = × (1 + )
3 DPS3 = × (1 + )
4 DPS4 = × (1 + )
5 DPS5 = × (1 + )
5 Terminal value (TV5) = × (1 + ) ÷ ()
Intrinsic value of Autodesk Inc. common stock (per share)
Current share price

Based on: 10-K (reporting date: 2021-01-31).

1 DPS0 = Sum of the last year dividends per share of Autodesk Inc. common stock. See details »

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.


Required Rate of Return (r)

Microsoft Excel LibreOffice Calc
Assumptions
Rate of return on LT Treasury Composite1 RF
Expected rate of return on market portfolio2 E(RM)
Systematic risk of Autodesk Inc. common stock βADSK
 
Required rate of return on Autodesk Inc. common stock3 rADSK

1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).

2 See details »

3 rADSK = RF + βADSK [E(RM) – RF]
= + []
=


Dividend Growth Rate (g)

Company does not pay dividends.