Valuation Adobe Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-01-22 EST			Pre-market 09:10:29
299.73 ^USD	+1.87%		299.62	-0.04%

01-19	RateGain Travel Technologies Limited Announces the Appointment of Ashu Sharma as Senior Vice President, People & Culture	CI
01-15	Inspired Thinking Group Adds Adobe Firefly Services to Its Suite of AI Tools	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	315,027	152,938	283,798	226,122	134,006	123,039	-	-
Change	-	-51.45%	85.56%	-20.32%	-40.74%	-8.18%	-	-
Enterprise Value (EV) ¹	313,352	150,971	279,590	223,864	133,621	120,579	115,652	107,559
Change	-	-51.82%	85.19%	-19.93%	-40.31%	-9.76%	-4.09%	-7%
P/E ratio	66.1x	32.6x	52.7x	41.6x	19.2x	16.4x	14.4x	13x
PBR	21.5x	10.9x	17.3x	16.1x	11.8x	8.67x	6.47x	4.86x
PEG	-	40.83x	3.1x	9.11x	0.5x	1.77x	1x	1.2x
Capitalization / Revenue	20x	8.69x	14.6x	10.5x	5.64x	4.73x	4.33x	4.02x
EV / Revenue	19.9x	8.57x	14.4x	10.4x	5.62x	4.63x	4.07x	3.51x
EV / EBITDA	38.9x	17.2x	28.6x	20.6x	11.3x	9.68x	8.69x	7.57x
EV / EBIT	43.2x	19x	31.4x	22.3x	12.2x	10.3x	9.03x	8x
EV / FCF	45.5x	20.4x	40.3x	28.4x	13.6x	11.8x	10.3x	9.07x
FCF Yield	2.2%	4.9%	2.48%	3.52%	7.37%	8.51%	9.69%	11%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	10.02	10.1	11.82	12.36	16.7	18.24	20.78	22.97
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	15,785	17,606	19,409	21,505	23,769	26,033	28,385	30,628
EBITDA ¹	8,047	8,801	9,790	10,876	11,804	12,450	13,312	14,213
EBIT ¹	7,259	7,945	8,918	10,019	10,986	11,736	12,802	13,438
Net income ¹	4,822	4,756	5,428	5,560	7,130	7,424	8,303	8,958
Net Debt ¹	-1,675	-1,967	-4,208	-2,258	-385	-2,460	-7,387	-15,480
Reference price ²	662.10	328.97	623.32	513.68	320.13	299.73	299.73	299.73
Nbr of stocks (in thousands)	475,800	464,900	455,300	440,200	418,600	410,500	-	-
Announcement Date	12/16/21	12/15/22	12/13/23	12/11/24	12/10/25	-	-	-

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.	16.43x	4.63x	9.68x	-.--%	123B
APPLOVIN CORPORATION	55.83x	30.91x	39.24x	-.--%	176B
AUTODESK, INC.	50.01x	7.94x	19.86x	-.--%	57.08B
ELECTRONIC ARTS INC.	49.06x	6.26x	17.15x	0.38%	50.97B
WORKDAY INC.	64.9x	4.78x	14.84x	-.--%	49.49B
ROPER TECHNOLOGIES, INC.	29.39x	6.6x	16.68x	0.77%	43.86B
DATADOG, INC.	481.97x	12.56x	51.37x	-.--%	46.03B
PTC INC.	28x	7.1x	14.4x	-.--%	19.59B
GRAB HOLDINGS LIMITED	115.75x	4.08x	27.9x	-.--%	18.6B
Average	99.04x	9.43x	23.46x	0.13%	65B
Weighted average by Cap.	79.67x	13.87x	25.22x	0.09%