ADBE
Adobe Inc
Price:  
515.93 
USD
Volume:  
1,450,091.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Adobe Intrinsic Value

-41.50 %
Upside

As of 2024-12-04, the Intrinsic Value of Adobe Inc (ADBE) is 301.72 USD. This Adobe valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 515.93 USD, the upside of Adobe Inc is -41.50%.

The range of the Intrinsic Value is 206.30 - 601.15 USD

515.93 USD
Stock Price
301.72 USD
Intrinsic Value
Intrinsic Value Details

Adobe Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 206.30 - 601.15 301.72 -41.5%
DCF (Growth 10y) 264.78 - 746.03 382.02 -26.0%
DCF (EBITDA 5y) 544.91 - 694.30 640.28 24.1%
DCF (EBITDA 10y) 589.31 - 845.56 730.81 41.7%
Fair Value 235.18 - 235.18 235.18 -54.42%
P/E 671.64 - 765.82 718.59 39.3%
EV/EBITDA 624.35 - 750.59 705.71 36.8%
EPV 123.70 - 176.33 150.01 -70.9%
DDM - Stable 108.78 - 434.46 271.62 -47.4%
DDM - Multi 161.83 - 512.15 247.09 -52.1%

Adobe Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 227,112.39
Beta 0.79
Outstanding shares (mil) 440.20
Enterprise Value (mil) 225,546.39
Market risk premium 4.60%
Cost of Equity 9.18%
Cost of Debt 4.25%
WACC 9.09%