Valuation Adobe Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-07-18 EDT			5-day change	1st Jan Change
365.79 ^USD	-0.18%		+0.67%	-17.74%

07-16	American Express Enhances Business Platinum Card with New Benefits and Statement Credits	CI
07-16	Sinch AB Pioneers Next-Generation AI Communications with Model Context Protocol Implementation	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	228,840	327,108	151,920	281,098	227,112	155,168	-	-
Change	-	42.94%	-53.56%	85.03%	-19.21%	-31.68%	-	-
Enterprise Value (EV) ¹	226,965	325,433	149,953	276,890	224,854	154,088	150,896	145,264
Change	-	43.38%	-53.92%	84.65%	-18.79%	-31.47%	-2.07%	-3.73%
P/E ratio	44x	68.6x	32.4x	52.2x	41.7x	22.6x	20.1x	17.7x
PBR	17.4x	22.3x	10.8x	17.2x	16.1x	12.4x	9.36x	6.87x
PEG	-	-9.17x	40.58x	3.1x	9.13x	0.7x	1.6x	1.3x
Capitalization / Revenue	17.8x	20.7x	8.63x	14.5x	10.6x	6.58x	6.02x	5.5x
EV / Revenue	17.6x	20.6x	8.52x	14.3x	10.5x	6.54x	5.85x	5.15x
EV / EBITDA	36.2x	40.4x	17x	28.3x	20.7x	13.3x	12x	10.7x
EV / EBIT	41.1x	44.8x	18.9x	31x	22.4x	14.2x	12.7x	11.1x
EV / FCF	42.8x	47.2x	20.3x	39.9x	28.6x	16.7x	14.7x	12.8x
FCF Yield	2.34%	2.12%	4.93%	2.51%	3.5%	6%	6.82%	7.84%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	10.83	10.02	10.1	11.82	12.36	16.16	18.23	20.67
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	12,868	15,785	17,606	19,409	21,505	23,567	25,780	28,222
EBITDA ¹	6,278	8,047	8,801	9,790	10,876	11,575	12,568	13,594
EBIT ¹	5,521	7,259	7,945	8,918	10,019	10,852	11,903	13,047
Net income ¹	5,260	4,822	4,756	5,428	5,560	6,998	7,738	8,674
Net Debt ¹	-1,875	-1,675	-1,967	-4,208	-2,258	-1,080	-4,272	-9,904
Reference price ²	477.03	687.49	326.78	617.39	515.93	365.79	365.79	365.79
Nbr of stocks (in thousands)	479,719	475,800	464,900	455,300	440,200	424,200	-	-
Announcement Date	12/10/20	12/16/21	12/15/22	12/13/23	12/11/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADOBE INC.	22.63x	6.54x	13.31x	-.--%	155B
APPLOVIN CORPORATION	45.33x	22.62x	29.78x	-.--%	123B
AUTODESK, INC.	59.25x	9.06x	23.35x	-.--%	63.55B
WORKDAY INC.	87.46x	5.86x	18.41x	-.--%	62.19B
ROPER TECHNOLOGIES, INC.	39x	8.3x	20.9x	0.55%	58.57B
DATADOG, INC.	1308.02x	14.44x	66.09x	-.--%	50.08B
ELECTRONIC ARTS INC.	40.66x	4.7x	13.19x	0.53%	37.72B
PTC INC.	46.71x	9.98x	22.14x	-.--%	23.94B
GRAB HOLDINGS LIMITED	145.23x	6.02x	42.42x	-.--%	22.02B
XERO LIMITED	95.25x	12.28x	40.17x	0.02%	19.45B
Average	188.95x	9.98x	28.98x	0.11%	61.6B
Weighted average by Cap.	152.27x	10.94x	25.40x	0.09%