|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 237.25 USD | +0.82% |
|
237.43 | +0.08% |
| 07-14 | S&P 500 and Nasdaq rise as soft inflation data, bank earnings buoy sentiment | RE |
| 07-14 | Wall St rises on cooler inflation data, big bank earnings | 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 | 94,307 | - | - |
| Change | - | -51.45% | 85.56% | -20.32% | -40.74% | -29.63% | - | - |
| Enterprise Value (EV) 1 | 313,352 | 150,971 | 279,590 | 223,864 | 133,621 | 93,538 | 89,645 | 91,029 |
| Change | - | -51.82% | 85.19% | -19.93% | -40.31% | -30% | -4.16% | 1.54% |
| P/E | 66.1x | 32.6x | 52.7x | 41.6x | 19.2x | 13.1x | 11.1x | 9.6x |
| PBR | 21.5x | 10.9x | 17.3x | 16.1x | 11.8x | 7.71x | 5.44x | 4.32x |
| PEG | - | 40.83x | 3.1x | 9.11x | 0.5x | 1.57x | 0.6x | 0.6x |
| Capitalization / Revenue | 20x | 8.69x | 14.6x | 10.5x | 5.64x | 3.56x | 3.26x | 3x |
| EV / Revenue | 19.9x | 8.57x | 14.4x | 10.4x | 5.62x | 3.53x | 3.1x | 2.9x |
| EV / EBITDA | 38.9x | 17.2x | 28.6x | 20.6x | 11.3x | 7.38x | 6.57x | 6.25x |
| EV / EBIT | 43.2x | 19x | 31.4x | 22.3x | 12.2x | 7.83x | 6.93x | 6.45x |
| EV / FCF | 45.5x | 20.4x | 40.3x | 28.4x | 13.6x | 9.02x | 7.98x | 7.48x |
| FCF Yield | 2.2% | 4.9% | 2.48% | 3.52% | 7.37% | 11.1% | 12.5% | 13.4% |
| 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 | 237.25 | 237.25 | 237.25 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.11x | 3.53x | 7.38x | -.--% | 94.31B | |
| 26.41x | 17.11x | 20.3x | -.--% | 143B | |
| 37.09x | 6.11x | 17x | 0.37% | 52.38B | |
| 25.74x | 5.51x | 13.37x | -.--% | 46.1B | |
| 21.91x | 5.3x | 13.47x | 0.93% | 36.65B | |
| 34.91x | 3.15x | 9.45x | -.--% | 35.76B | |
| 35.25x | 2.31x | 13.33x | -.--% | 14.6B | |
| 13.96x | 5.63x | 11.38x | -.--% | 14.37B | |
| 32.59x | - | - | 3.44% | 10.64B | |
| 64.74x | 3.89x | 15.89x | -.--% | 8.31B | |
| Average | 30.57x | 5.84x | 13.51x | 0.47% | 45.57B | |
| Weighted average by Cap. | 25.86x | 8.54x | 14.42x | 0.2% |
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
