|
Real-time Estimate
Cboe BZX
22:54:04 20/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 256.05 USD | +3.63% |
|
+8.06% | -27.05% |
| 10-15 | Adobe, Nvidia Expand Partnership to Speed AI-Powered Creative Tools | DJ |
| 10-15 | Adobe, Nvidia Expand Collaboration to Improve AI Processing Speeds | MT |
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 | 96,167 | - | - |
| Change | - | -51.45% | 85.56% | -20.32% | -40.74% | -28.24% | - | - |
| Enterprise Value (EV) 1 | 313,352 | 150,971 | 279,590 | 223,864 | 133,621 | 95,800 | 90,470 | 85,133 |
| Change | - | -51.82% | 85.19% | -19.93% | -40.31% | -28.31% | -5.56% | -5.9% |
| P/E | 66.1x | 32.6x | 52.7x | 41.6x | 19.2x | 13.5x | 11.5x | 10.1x |
| PBR | 21.5x | 10.9x | 17.3x | 16.1x | 11.8x | 7.72x | 5.56x | 4.29x |
| PEG | - | 40.83x | 3.1x | 9.11x | 0.5x | 1.46x | 0.7x | 0.7x |
| Capitalization / Revenue | 20x | 8.69x | 14.6x | 10.5x | 5.64x | 3.61x | 3.31x | 3.05x |
| EV / Revenue | 19.9x | 8.57x | 14.4x | 10.4x | 5.62x | 3.6x | 3.12x | 2.7x |
| EV / EBITDA | 38.9x | 17.2x | 28.6x | 20.6x | 11.3x | 7.53x | 6.55x | 5.71x |
| EV / EBIT | 43.2x | 19x | 31.4x | 22.3x | 12.2x | 8.01x | 6.96x | 6.04x |
| EV / FCF | 45.5x | 20.4x | 40.3x | 28.4x | 13.6x | 9.19x | 7.96x | 6.96x |
| FCF Yield | 2.2% | 4.9% | 2.48% | 3.52% | 7.37% | 10.9% | 12.6% | 14.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.02 | 10.1 | 11.82 | 12.36 | 16.7 | 18.24 | 21.43 | 24.37 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,785 | 17,606 | 19,409 | 21,505 | 23,769 | 26,607 | 29,038 | 31,534 |
| 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 | 11,966 | 12,993 | 14,094 |
| 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 | -367.7 | -5,697 | -11,035 |
| Reference price 2 | 662.10 | 328.97 | 623.32 | 513.68 | 320.13 | 247.09 | 247.09 | 247.09 |
| Nbr of stocks (in thousands) | 475,800 | 464,900 | 455,300 | 440,200 | 418,600 | 389,200 | - | - |
| Announcement Date | 12/16/21 A | 12/15/22 A | 12/13/23 A | 12/11/24 A | 12/10/25 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.55x | 3.6x | 7.53x | -.--% | 96.17B | |
| 27.04x | 9.99x | 16.32x | 0.73% | 3,962B | |
| 125.16x | 55.36x | 90.14x | -.--% | 467B | |
| 19.51x | 5.64x | 9.82x | 1.54% | 393B | |
| 220.13x | 19.59x | 57.36x | -.--% | 284B | |
| 28.47x | 5.68x | 17.88x | 1.34% | 259B | |
| 2281x | 38.1x | 124.62x | -.--% | 234B | |
| 92.2x | 9.15x | 24.48x | -.--% | 150B | |
| 55.59x | 14.92x | 39.32x | -.--% | 126B | |
| 17.2x | 10.97x | 13.07x | -.--% | 90.06B | |
| Average | 287.98x | 17.30x | 40.05x | 0.36% | 606B | |
| Weighted average by Cap. | 132.12x | 14.55x | 28.24x | 0.63% |
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
