ADBE
Adobe Inc
Price:  
475.43 
USD
Volume:  
3,083,278.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Adobe Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Adobe Inc (ADBE) is 290.12 USD. This Adobe valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 475.43 USD, the upside of Adobe Inc is %.

The range of the Intrinsic Value is 201.76 - 554.42 USD

475.43 USD
Stock Price
290.12 USD
Intrinsic Value
Intrinsic Value Details

Adobe Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 201.76 - 554.42 290.12 -39.0%
DCF (Growth 10y) 246.16 - 652.02 348.81 -26.6%
DCF (EBITDA 5y) 611.05 - 833.97 702.52 47.8%
DCF (EBITDA 10y) 610.64 - 938.88 744.59 56.6%
Fair Value 206.98 - 206.98 206.98 -56.46%
P/E 612.13 - 818.61 749.50 57.6%
EV/EBITDA 662.37 - 863.78 768.02 61.5%
EPV 120.17 - 170.42 145.29 -69.4%
DDM - Stable 91.52 - 348.70 220.11 -53.7%
DDM - Multi 150.92 - 462.55 229.46 -51.7%

Adobe Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 212,992.64
Beta 1.52
Outstanding shares (mil) 448.00
Enterprise Value (mil) 210,373.64
Market risk premium 4.60%
Cost of Equity 9.48%
Cost of Debt 4.31%
WACC 9.38%