The Discounted Cash Flow (DCF) valuation of Adobe Inc (ADBE) is 299.86 USD. With the latest stock price at 549.93 USD, the upside of Adobe Inc based on DCF is -45.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.8% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 205.15 - 596.40 | 299.86 |
| Upside | -62.7% - 8.5% | -45.5% |