As of 2025-06-21, the Intrinsic Value of Adobe Inc (ADBE) is 350.17 USD. This Adobe valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 376.92 USD, the upside of Adobe Inc is -7.10%.
The range of the Intrinsic Value is 236.26 - 724.56 USD
Based on its market price of 376.92 USD and our intrinsic valuation, Adobe Inc (ADBE) is overvalued by 7.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 236.26 - 724.56 | 350.17 | -7.1% |
| DCF (Growth 10y) | 291.17 - 853.12 | 423.40 | 12.3% |
| DCF (EBITDA 5y) | 513.69 - 770.62 | 652.18 | 73.0% |
| DCF (EBITDA 10y) | 546.16 - 894.04 | 719.43 | 90.9% |
| Fair Value | 269.54 - 269.54 | 269.54 | -28.49% |
| P/E | 646.90 - 909.09 | 785.78 | 108.5% |
| EV/EBITDA | 583.52 - 889.41 | 756.31 | 100.7% |
| EPV | 146.15 - 206.26 | 176.20 | -53.3% |
| DDM - Stable | 150.49 - 618.98 | 384.73 | 2.1% |
| DDM - Multi | 183.45 - 602.54 | 283.20 | -24.9% |
| Market Cap (mil) | 160,643.30 |
| Beta | 0.97 |
| Outstanding shares (mil) | 426.20 |
| Enterprise Value (mil) | 160,040.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.84% |
| Cost of Debt | 4.25% |
| WACC | 8.66% |