|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 209.93 USD | +1.73% |
|
-11.93% | -40.14% |
| 06-15 | Cyber leaders urge US to lift curbs on Anthropic's security models | RE |
| 06-15 | Analyst recommendations: Accenture, Caesars Entertainment, Roku, Adobe, Salesforce… |  |
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 | 82,028 | - | - |
| Change | - | -51.45% | 85.56% | -20.32% | -40.74% | -38.79% | - | - |
| Enterprise Value (EV) 1 | 313,352 | 150,971 | 279,590 | 223,864 | 133,621 | 80,316 | 73,975 | 66,703 |
| Change | - | -51.82% | 85.19% | -19.93% | -40.31% | -39.89% | -7.9% | -9.83% |
| P/E Ratio | 66.1x | 32.6x | 52.7x | 41.6x | 19.2x | 11.4x | 9.63x | 8.32x |
| PBR | 21.5x | 10.9x | 17.3x | 16.1x | 11.8x | 6.58x | 4.31x | 3.18x |
| PEG | - | 40.83x | 3.1x | 9.11x | 0.5x | 1.35x | 0.5x | 0.5x |
| Capitalization / Revenue | 20x | 8.69x | 14.6x | 10.5x | 5.64x | 3.09x | 2.84x | 2.61x |
| EV / Revenue | 19.9x | 8.57x | 14.4x | 10.4x | 5.62x | 3.03x | 2.56x | 2.12x |
| EV / EBITDA | 38.9x | 17.2x | 28.6x | 20.6x | 11.3x | 6.35x | 5.41x | 4.58x |
| EV / EBIT | 43.2x | 19x | 31.4x | 22.3x | 12.2x | 6.72x | 5.72x | 4.73x |
| EV / FCF | 45.5x | 20.4x | 40.3x | 28.4x | 13.6x | 7.74x | 6.58x | 5.48x |
| FCF Yield | 2.2% | 4.9% | 2.48% | 3.52% | 7.37% | 12.9% | 15.2% | 18.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.02 | 10.1 | 11.82 | 12.36 | 16.7 | 18.11 | 21.43 | 24.81 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,785 | 17,606 | 19,409 | 21,505 | 23,769 | 26,518 | 28,901 | 31,437 |
| EBITDA 1 | 8,047 | 8,801 | 9,790 | 10,876 | 11,804 | 12,649 | 13,679 | 14,575 |
| EBIT 1 | 7,259 | 7,945 | 8,918 | 10,019 | 10,986 | 11,951 | 12,933 | 14,105 |
| Net income 1 | 4,822 | 4,756 | 5,428 | 5,560 | 7,130 | 7,225 | 8,177 | 9,124 |
| Net Debt 1 | -1,675 | -1,967 | -4,208 | -2,258 | -385 | -1,712 | -8,053 | -15,325 |
| Reference price 2 | 662.10 | 328.97 | 623.32 | 513.68 | 320.13 | 206.36 | 206.36 | 206.36 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.39x | 3.08x | 6.46x | -.--% | 83.41B | |
| 32.34x | 21.01x | 24.94x | -.--% | 175B | |
| 36.31x | 5.85x | 16.29x | 0.38% | 50.93B | |
| 23.42x | 5x | 12.14x | -.--% | 41.93B | |
| 20.24x | 4.94x | 12.59x | 1.02% | 33.55B | |
| 31.54x | 2.8x | 8.4x | -.--% | 32.01B | |
| 33.78x | 2.21x | 12.82x | -.--% | 14.15B | |
| 12.76x | 5.23x | 10.56x | -.--% | 13.27B | |
| 67.12x | 4.15x | 16.97x | -.--% | 8.86B | |
| 32.42x | - | - | 3.74% | 8.63B | |
| Average | 30.13x | 6.03x | 13.46x | 0.51% | 46.17B | |
| Weighted average by Cap. | 27.40x | 10.67x | 16.34x | 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.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition