|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 220.94 USD | -0.27% |
|
+7.77% | -36.87% |
| 07-07 | Adobe's Growth, Long-Term Pricing Power at Risk From Generative AI, BofA Says | MT |
| 07-06 | US back-to-school bargain hunt starts early as higher bills pressure families | RE |
Company Valuation: Adobe Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 315,027 | 152,938 | 283,798 | 226,122 | 134,006 | 88,062 | - | - |
| Change | - | -51.45% | 85.56% | -20.32% | -40.74% | -34.29% | - | - |
| Enterprise Value (EV) 1 | 313,352 | 150,971 | 279,590 | 223,864 | 133,621 | 87,293 | 83,400 | 84,785 |
| Change | - | -51.82% | 85.19% | -19.93% | -40.31% | -34.67% | -4.46% | 1.66% |
| P/E | 66.1x | 32.6x | 52.7x | 41.6x | 19.2x | 12.2x | 10.4x | 8.96x |
| PBR | 21.5x | 10.9x | 17.3x | 16.1x | 11.8x | 7.2x | 5.08x | 4.03x |
| PEG | - | 40.83x | 3.1x | 9.11x | 0.5x | 1.46x | 0.6x | 0.6x |
| Capitalization / Revenue | 20x | 8.69x | 14.6x | 10.5x | 5.64x | 3.32x | 3.05x | 2.81x |
| EV / Revenue | 19.9x | 8.57x | 14.4x | 10.4x | 5.62x | 3.29x | 2.89x | 2.7x |
| EV / EBITDA | 38.9x | 17.2x | 28.6x | 20.6x | 11.3x | 6.89x | 6.11x | 5.82x |
| EV / EBIT | 43.2x | 19x | 31.4x | 22.3x | 12.2x | 7.3x | 6.45x | 6.01x |
| EV / FCF | 45.5x | 20.4x | 40.3x | 28.4x | 13.6x | 8.42x | 7.42x | 6.97x |
| FCF Yield | 2.2% | 4.9% | 2.48% | 3.52% | 7.37% | 11.9% | 13.5% | 14.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.02 | 10.1 | 11.82 | 12.36 | 16.7 | 18.1 | 21.35 | 24.72 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,785 | 17,606 | 19,409 | 21,505 | 23,769 | 26,518 | 28,891 | 31,384 |
| EBITDA 1 | 8,047 | 8,801 | 9,790 | 10,876 | 11,804 | 12,668 | 13,651 | 14,575 |
| EBIT 1 | 7,259 | 7,945 | 8,918 | 10,019 | 10,986 | 11,951 | 12,936 | 14,105 |
| Net income 1 | 4,822 | 4,756 | 5,428 | 5,560 | 7,130 | 7,212 | 8,148 | 9,124 |
| Net Debt 1 | -1,675 | -1,967 | -4,208 | -2,258 | -385 | -768.9 | -4,662 | -3,277 |
| Reference price 2 | 662.10 | 328.97 | 623.32 | 513.68 | 320.13 | 221.54 | 221.54 | 221.54 |
| Nbr of stocks (in thousands) | 475,800 | 464,900 | 455,300 | 440,200 | 418,600 | 397,500 | - | - |
| Announcement Date | 12/16/21 | 12/15/22 | 12/13/23 | 12/11/24 | 12/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.24x | 3.29x | 6.89x | -.--% | 88.06B | |
| 32.84x | 21.35x | 25.33x | -.--% | 177B | |
| 36.84x | 6.02x | 16.7x | 0.37% | 51.51B | |
| 25.03x | 5.36x | 13x | -.--% | 44.84B | |
| 22.14x | 5.31x | 13.49x | 0.93% | 36.71B | |
| 34.95x | 3.12x | 9.37x | -.--% | 35.48B | |
| 38.42x | 2.67x | 15.4x | -.--% | 16.07B | |
| 14.03x | 5.66x | 11.43x | -.--% | 14.44B | |
| 30.71x | - | - | 3.65% | 10.18B | |
| 70.95x | 4.26x | 17.41x | -.--% | 8.85B | |
| Average | 31.82x | 6.34x | 14.34x | 0.5% | 48.35B | |
| Weighted average by Cap. | 28.41x | 10.76x | 16.77x | 0.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADBE Stock
- Valuation Adobe Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
