Valuation Adobe Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 13/09/2024 BST			5-day change	1st Jan Change
536.87 ^USD	-8.47%		-4.71%	-10.01%

09-14	Wall St. advances as traders' bets rise for bigger Fed rate cut	RE
09-13	Tech Up as Oracle Strength Offsets Adobe Weakness -- Tech Roundup	DJ

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	149,837	229,857	312,796	159,977	278,858	238,048	-	-
Change	-	53.41%	36.08%	-48.86%	74.31%	-14.63%	-	-
Enterprise Value (EV) ¹	146,649	227,982	311,121	158,010	274,650	234,429	228,767	225,255
Change	-	55.46%	36.47%	-49.21%	73.82%	-14.64%	-2.42%	-1.54%
P/E ratio	51.6x	44.2x	65.6x	34.1x	51.8x	43.9x	33x	28.6x
PBR	14.4x	17.5x	21.4x	11.4x	17x	16.1x	14.4x	11x
PEG	-	0.5x	-8.77x	42.71x	3x	12.45x	1x	1.9x
Capitalization / Revenue	13.4x	17.9x	19.8x	9.09x	14.4x	11.1x	9.99x	8.99x
EV / Revenue	13.1x	17.7x	19.7x	8.97x	14.2x	10.9x	9.6x	8.5x
EV / EBITDA	28.8x	36.3x	38.7x	18x	28.1x	21.8x	19.4x	17.4x
EV / EBIT	32.9x	41.3x	42.9x	19.9x	30.8x	23.6x	20.8x	18.3x
EV / FCF	36.4x	43x	45.1x	21.4x	39.6x	30.8x	24x	20.9x
FCF Yield	2.75%	2.33%	2.22%	4.68%	2.53%	3.25%	4.17%	4.79%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	6	10.83	10.02	10.1	11.82	12.24	16.25	18.74
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	11,171	12,868	15,785	17,606	19,409	21,439	23,829	26,487
EBITDA ¹	5,086	6,278	8,047	8,801	9,790	10,748	11,795	12,965
EBIT ¹	4,461	5,521	7,259	7,945	8,918	9,934	11,008	12,308
Net income ¹	2,951	5,260	4,822	4,756	5,428	5,501	7,176	8,142
Net Debt ¹	-3,188	-1,875	-1,675	-1,967	-4,208	-3,619	-9,281	-12,794
Reference price ²	309.53	479.15	657.41	344.11	612.47	536.87	536.87	536.87
Nbr of stocks (in thousands)	484,079	479,719	475,800	464,900	455,300	443,400	-	-
Announcement Date	12/12/19	10/12/20	16/12/21	15/12/22	13/12/23	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ADOBE INC.	43.87x	10.93x	21.81x	-.--%	238B
WORKDAY INC.	129.86x	7.21x	24.93x	-.--%	65.99B
ROPER TECHNOLOGIES, INC.	42.28x	9.39x	23.16x	+0.51%	59.16B
AUTODESK, INC.	53x	9.29x	24.6x	-.--%	56.76B
ELECTRONIC ARTS INC.	35.59x	4.9x	13.56x	+0.55%	38.53B
APPLOVIN CORPORATION	33.06x	9.02x	16.43x	-.--%	37.63B
DATADOG, INC.	309.14x	12.96x	50.54x	-.--%	36.84B
ANSYS, INC.	51.27x	11.02x	25.55x	-.--%	27.83B
PTC INC.	57.33x	9.66x	23.38x	-.--%	20.69B
XERO LIMITED	88.55x	10.32x	34.58x	+0.03%	14.56B
Average	84.40x	9.47x	25.86x	+0.11%	59.6B
Weighted average by Cap.	71.19x	9.77x	24.00x	+0.09%