|
Real-time Estimate
Cboe BZX
16:04:00 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 239.73 USD | +2.81% |
|
-0.29% | -31.43% |
| 09-28 | Consumer Staples Stocks Rise, Discretionary Fall -- Consumer Roundup | DJ |
| 09-28 | Adobe Inc. and National Hockey League Partner to Deliver Ai-Powered Fan Experiences Globally | CI |
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 | 90,750 | - | - |
| Change | - | -51.45% | 85.56% | -20.32% | -40.74% | -32.28% | - | - |
| Enterprise Value (EV) 1 | 313,352 | 150,971 | 279,590 | 223,864 | 133,621 | 90,350 | 84,936 | 79,532 |
| Change | - | -51.82% | 85.19% | -19.93% | -40.31% | -32.38% | -5.99% | -6.36% |
| P/E | 66.1x | 32.6x | 52.7x | 41.6x | 19.2x | 12.8x | 10.9x | 9.56x |
| PBR | 21.5x | 10.9x | 17.3x | 16.1x | 11.8x | 7.28x | 5.24x | 4.04x |
| PEG | - | 40.83x | 3.1x | 9.11x | 0.5x | 1.38x | 0.6x | 0.7x |
| Capitalization / Revenue | 20x | 8.69x | 14.6x | 10.5x | 5.64x | 3.41x | 3.12x | 2.87x |
| EV / Revenue | 19.9x | 8.57x | 14.4x | 10.4x | 5.62x | 3.4x | 2.92x | 2.52x |
| EV / EBITDA | 38.9x | 17.2x | 28.6x | 20.6x | 11.3x | 7.1x | 6.15x | 5.34x |
| EV / EBIT | 43.2x | 19x | 31.4x | 22.3x | 12.2x | 7.55x | 6.53x | 5.63x |
| EV / FCF | 45.5x | 20.4x | 40.3x | 28.4x | 13.6x | 8.66x | 7.45x | 6.48x |
| FCF Yield | 2.2% | 4.9% | 2.48% | 3.52% | 7.37% | 11.5% | 13.4% | 15.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.02 | 10.1 | 11.82 | 12.36 | 16.7 | 18.24 | 21.45 | 24.4 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,785 | 17,606 | 19,409 | 21,505 | 23,769 | 26,611 | 29,053 | 31,570 |
| EBITDA 1 | 8,047 | 8,801 | 9,790 | 10,876 | 11,804 | 12,722 | 13,817 | 14,904 |
| EBIT 1 | 7,259 | 7,945 | 8,918 | 10,019 | 10,986 | 11,968 | 13,006 | 14,137 |
| Net income 1 | 4,822 | 4,756 | 5,428 | 5,560 | 7,130 | 7,283 | 8,287 | 9,186 |
| Net Debt 1 | -1,675 | -1,967 | -4,208 | -2,258 | -385 | -400 | -5,814 | -11,218 |
| Reference price 2 | 662.10 | 328.97 | 623.32 | 513.68 | 320.13 | 233.17 | 233.17 | 233.17 |
| Nbr of stocks (in thousands) | 475,800 | 464,900 | 455,300 | 440,200 | 418,600 | 389,200 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.78x | 3.4x | 7.1x | -.--% | 90.75B | |
| 25.84x | 9.55x | 15.6x | 0.78% | 3,779B | |
| 122.39x | 53.41x | 86.68x | -.--% | 449B | |
| 20.74x | 5.91x | 10.35x | 1.45% | 418B | |
| 246.44x | 21.98x | 64.36x | -.--% | 318B | |
| 2627.4x | 44.03x | 141.84x | -.--% | 270B | |
| 26.23x | 5.26x | 16.59x | 1.45% | 242B | |
| 84.11x | 8.16x | 21.85x | -.--% | 134B | |
| 56.9x | 15.32x | 40.35x | -.--% | 129B | |
| 19.51x | 12.46x | 14.84x | -.--% | 102B | |
| Average | 324.23x | 17.95x | 41.96x | 0.37% | 593.25B | |
| Weighted average by Cap. | 164.54x | 14.72x | 29.54x | 0.66% |
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
