|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 218.36 USD | -3.87% |
|
212.97 | -2.47% |
| 07-21 | Adobe's Freemium, Management, Reinvestment Transitions Compound Execution Risk, Morgan Stanley Says | MT |
| 07-21 | Wall St rallies on chip stocks recovery; earnings draw focus | 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 | 86,798 | - | - |
| Change | - | -51.45% | 85.56% | -20.32% | -40.74% | -35.23% | - | - |
| Enterprise Value (EV) 1 | 313,352 | 150,971 | 279,590 | 223,864 | 133,621 | 86,229 | 80,657 | 83,521 |
| Change | - | -51.82% | 85.19% | -19.93% | -40.31% | -35.47% | -6.46% | 3.55% |
| P/E | 66.1x | 32.6x | 52.7x | 41.6x | 19.2x | 12.1x | 10.3x | 8.92x |
| PBR | 21.5x | 10.9x | 17.3x | 16.1x | 11.8x | 7.18x | 5.09x | 3.94x |
| PEG | - | 40.83x | 3.1x | 9.11x | 0.5x | 1.47x | 0.6x | 0.6x |
| Capitalization / Revenue | 20x | 8.69x | 14.6x | 10.5x | 5.64x | 3.27x | 3x | 2.76x |
| EV / Revenue | 19.9x | 8.57x | 14.4x | 10.4x | 5.62x | 3.25x | 2.79x | 2.65x |
| EV / EBITDA | 38.9x | 17.2x | 28.6x | 20.6x | 11.3x | 6.81x | 5.91x | 5.73x |
| EV / EBIT | 43.2x | 19x | 31.4x | 22.3x | 12.2x | 7.22x | 6.23x | 5.92x |
| EV / FCF | 45.5x | 20.4x | 40.3x | 28.4x | 13.6x | 8.36x | 7.18x | 6.86x |
| FCF Yield | 2.2% | 4.9% | 2.48% | 3.52% | 7.37% | 12% | 13.9% | 14.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.02 | 10.1 | 11.82 | 12.36 | 16.7 | 18.08 | 21.27 | 24.47 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,785 | 17,606 | 19,409 | 21,505 | 23,769 | 26,523 | 28,919 | 31,484 |
| 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 | 12,937 | 14,097 |
| Net income 1 | 4,822 | 4,756 | 5,428 | 5,560 | 7,130 | 7,210 | 8,141 | 9,111 |
| Net Debt 1 | -1,675 | -1,967 | -4,208 | -2,258 | -385 | -569 | -6,141 | -3,277 |
| Reference price 2 | 662.10 | 328.97 | 623.32 | 513.68 | 320.13 | 218.36 | 218.36 | 218.36 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.57x | 3.38x | 7.07x | -.--% | 90.3B | |
| 26.67x | 17.28x | 20.5x | -.--% | 144B | |
| 37.12x | 6.11x | 17.01x | 0.37% | 52.42B | |
| 24.89x | 5.32x | 12.92x | -.--% | 44.58B | |
| 21.16x | 5.16x | 13.1x | 0.96% | 35.39B | |
| 33.87x | 3.06x | 9.21x | -.--% | 34.87B | |
| 34.6x | 2.52x | 14.55x | -.--% | 14.32B | |
| 13.55x | 5.48x | 11.07x | -.--% | 13.95B | |
| 32.18x | - | - | 3.48% | 10.51B | |
| 16.56x | 3.5x | 7.64x | -.--% | 6.86B | |
| Average | 25.32x | 5.76x | 12.56x | 0.48% | 44.72B | |
| Weighted average by Cap. | 24.81x | 8.65x | 14.33x | 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.
Select your edition
All financial news and data tailored to specific country editions
