|
Market Closed -
Other stock markets
|
After hours 06:08:37 pm | |||
| 304.09 USD | -0.11% |
|
304.45 | +0.12% |
| Jan. 15 | Inspired Thinking Group Adds Adobe Firefly Services to Its Suite of AI Tools | CI |
| Jan. 14 | Infosys raises revenue view, sparks hopes of Indian IT turnaround | RE |
Company Valuation: Adobe Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 228,840 | 327,108 | 151,920 | 281,098 | 227,112 | 127,292 | 127,292 | - |
| Change | - | 42.94% | -53.56% | 85.03% | -19.21% | -43.95% | 0% | - |
| Enterprise Value (EV) 1 | 226,965 | 325,433 | 149,953 | 276,890 | 224,854 | 133,621 | 124,832 | 120,446 |
| Change | - | 43.38% | -53.92% | 84.65% | -18.79% | -40.57% | -0.93% | -3.51% |
| P/E ratio | 44x | 68.6x | 32.4x | 52.2x | 41.7x | 19.2x | 16.6x | 14.7x |
| PBR | 17.4x | 22.3x | 10.8x | 17.2x | 16.1x | 10.7x | 8.79x | 6.56x |
| PEG | - | -9.17x | 40.58x | 3.1x | 9.13x | 0.5x | 1.6x | 1.1x |
| Capitalization / Revenue | 17.8x | 20.7x | 8.63x | 14.5x | 10.6x | 5.64x | 4.9x | 4.49x |
| EV / Revenue | 17.6x | 20.6x | 8.52x | 14.3x | 10.5x | 5.62x | 4.8x | 4.25x |
| EV / EBITDA | 36.2x | 40.4x | 17x | 28.3x | 20.7x | 11.3x | 10x | 9.05x |
| EV / EBIT | 41.1x | 44.8x | 18.9x | 31x | 22.4x | 12.2x | 10.6x | 9.41x |
| EV / FCF | 42.8x | 47.2x | 20.3x | 39.9x | 28.6x | 13.6x | 12.2x | 10.7x |
| FCF Yield | 2.34% | 2.12% | 4.93% | 2.51% | 3.5% | 7.37% | 8.22% | 9.31% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.83 | 10.02 | 10.1 | 11.82 | 12.36 | 16.7 | 18.27 | 20.67 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12,868 | 15,785 | 17,606 | 19,409 | 21,505 | 23,769 | 26,004 | 28,348 |
| EBITDA 1 | 6,278 | 8,047 | 8,801 | 9,790 | 10,876 | 11,804 | 12,450 | 13,312 |
| EBIT 1 | 5,521 | 7,259 | 7,945 | 8,918 | 10,019 | 10,986 | 11,736 | 12,802 |
| Net income 1 | 5,260 | 4,822 | 4,756 | 5,428 | 5,560 | 7,130 | 7,432 | 8,276 |
| Net Debt 1 | -1,875 | -1,675 | -1,967 | -4,208 | -2,258 | -385 | -2,460 | -6,846 |
| Reference price 2 | 477.03 | 687.49 | 326.78 | 617.39 | 515.93 | 304.09 | 304.09 | 304.09 |
| Nbr of stocks (in thousands) | 479,719 | 475,800 | 464,900 | 455,300 | 440,200 | 418,600 | 418,600 | - |
| Announcement Date | 12/10/20 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.4x | 5.33x | 10.76x | -.--% | 127B | |
| 66.08x | 36.55x | 46.4x | -.--% | 209B | |
| 48.43x | 7.68x | 19.23x | -.--% | 55.28B | |
| 66.91x | 4.94x | 15.35x | -.--% | 51.02B | |
| 49.02x | 6.25x | 17.13x | 0.38% | 50.93B | |
| 30.53x | 6.83x | 17.25x | 0.74% | 45.66B | |
| 449.51x | 11.64x | 47.55x | -.--% | 42.93B | |
| 28.31x | 7.18x | 14.56x | -.--% | 19.8B | |
| 117.81x | 4.18x | 28.52x | -.--% | 18.92B | |
| 85.23x | 7.96x | 29.8x | -.--% | 12.22B | |
| Average | 96.02x | 9.85x | 24.65x | 0.11% | 63.3B | |
| Weighted average by Cap. | 77.80x | 16.48x | 28.12x | 0.08% |
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
