|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 250.01 USD | -1.95% |
|
+5.99% | -28.51% |
| 19/05 | Software Stocks Surge as Investors Pull Back From Semiconductors | DJ |
| 16/05 | Coatue Management cuts share stake in Tesla by 96.4%, SEC filing shows | RE |
Company Valuation: Adobe Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,15,027 | 1,52,938 | 2,83,798 | 2,26,122 | 1,34,006 | 1,03,067 | - | - |
| Change | - | -51.45% | 85.56% | -20.32% | -40.74% | -23.09% | - | - |
| Enterprise Value (EV) 1 | 3,13,352 | 1,50,971 | 2,79,590 | 2,23,864 | 1,33,621 | 1,00,733 | 96,278 | 87,742 |
| Change | - | -51.82% | 85.19% | -19.93% | -40.31% | -24.61% | -4.42% | -8.87% |
| P/E ratio | 66.1x | 32.6x | 52.7x | 41.6x | 19.2x | 14x | 12.2x | 10.6x |
| PBR | 21.5x | 10.9x | 17.3x | 16.1x | 11.8x | 7.73x | 5.44x | 3.91x |
| PEG | - | 40.83x | 3.1x | 9.11x | 0.5x | 1.5x | 0.8x | 0.7x |
| Capitalization / Revenue | 20x | 8.69x | 14.6x | 10.5x | 5.64x | 3.95x | 3.62x | 3.32x |
| EV / Revenue | 19.9x | 8.57x | 14.4x | 10.4x | 5.62x | 3.86x | 3.39x | 2.82x |
| EV / EBITDA | 38.9x | 17.2x | 28.6x | 20.6x | 11.3x | 8.1x | 7.24x | 6.15x |
| EV / EBIT | 43.2x | 19x | 31.4x | 22.3x | 12.2x | 8.63x | 7.59x | 6.37x |
| EV / FCF | 45.5x | 20.4x | 40.3x | 28.4x | 13.6x | 9.61x | 8.65x | 7.62x |
| FCF Yield | 2.2% | 4.9% | 2.48% | 3.52% | 7.37% | 10.4% | 11.6% | 13.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.02 | 10.1 | 11.82 | 12.36 | 16.7 | 18.26 | 20.92 | 24.12 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,785 | 17,606 | 19,409 | 21,505 | 23,769 | 26,093 | 28,435 | 31,074 |
| EBITDA 1 | 8,047 | 8,801 | 9,790 | 10,876 | 11,804 | 12,439 | 13,300 | 14,268 |
| EBIT 1 | 7,259 | 7,945 | 8,918 | 10,019 | 10,986 | 11,676 | 12,683 | 13,772 |
| Net income 1 | 4,822 | 4,756 | 5,428 | 5,560 | 7,130 | 7,392 | 8,269 | 9,148 |
| Net Debt 1 | -1,675 | -1,967 | -4,208 | -2,258 | -385 | -2,334 | -6,789 | -15,325 |
| Reference price 2 | 662.10 | 328.97 | 623.32 | 513.68 | 320.13 | 254.99 | 254.99 | 254.99 |
| Nbr of stocks (in thousands) | 4,75,800 | 4,64,900 | 4,55,300 | 4,40,200 | 4,18,600 | 4,04,200 | - | - |
| Announcement Date | 16/12/21 | 15/12/22 | 13/12/23 | 11/12/24 | 10/12/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.96x | 3.86x | 8.1x | -.--% | 10TCr | |
| 29.66x | 19.23x | 22.84x | -.--% | 16TCr | |
| 30.3x | 6.17x | 15.06x | -.--% | 5.16TCr | |
| 36.04x | 5.82x | 16.28x | 0.38% | 5.06TCr | |
| 20.25x | 4.9x | 12.48x | 1.03% | 3.32TCr | |
| 29x | 2.76x | 8.3x | -.--% | 3.23TCr | |
| 16.23x | 6.53x | 13.18x | -.--% | 1.68TCr | |
| 34.22x | 2.25x | 13.09x | -.--% | 1.43TCr | |
| 71.74x | 4.46x | 18.25x | -.--% | 950.35Cr | |
| 33.39x | - | - | 3.63% | 867.15Cr | |
| Average | 31.48x | 6.22x | 14.17x | 0.5% | 4.8TCr | |
| Weighted average by Cap. | 26.90x | 9.60x | 15.60x | 0.18% |
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
- Equities
- 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