As of 2024-12-11, the Intrinsic Value of Adobe Inc (ADBE) is
299.86 USD. This Adobe valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 547.05 USD, the upside of Adobe Inc is
-45.20%.
The range of the Intrinsic Value is 205.15 - 596.40 USD
299.86 USD
Intrinsic Value
Adobe Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
205.15 - 596.40 |
299.86 |
-45.2% |
| DCF (Growth 10y) |
263.21 - 740.05 |
379.57 |
-30.6% |
| DCF (EBITDA 5y) |
544.63 - 693.78 |
632.88 |
15.7% |
| DCF (EBITDA 10y) |
587.94 - 844.23 |
722.13 |
32.0% |
| Fair Value |
235.18 - 235.18 |
235.18 |
-57.01% |
| P/E |
655.33 - 761.85 |
724.94 |
32.5% |
| EV/EBITDA |
625.15 - 766.41 |
697.44 |
27.5% |
| EPV |
123.20 - 175.87 |
149.54 |
-72.7% |
| DDM - Stable |
108.26 - 431.80 |
270.03 |
-50.6% |
| DDM - Multi |
160.95 - 508.87 |
245.72 |
-55.1% |
Adobe Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
240,811.40 |
| Beta |
0.79 |
| Outstanding shares (mil) |
440.20 |
| Enterprise Value (mil) |
239,245.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.21% |
| Cost of Debt |
4.25% |
| WACC |
9.12% |