Adobe Inc. — ADBE
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $304.44 | $129.14B | 18.2 | 11.6 | 10.3% | 5.6% | - | 10.9 |
Latest Headlines
- · Goldman Sachs Assumes Coverage of Adobe (ADBE) With Sell Rating, $290 PT
- · ‘Sickening and greedy’: California millionaire slams Larry Page and Sergey Brin for cutting ties with the state to avoid wealth tax
- · Apple aims to capture creator market with software bundle
- · Strategy, Other Stocks to Buy Amid Software Selloff: Technical Analysis
- · Veteran Technology Executive Eric Cox Joins Restaurant365 as Chief Operating Officer
- · Why Atlassian (TEAM) Shares Are Plunging Today
Revenue & Net Income
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-11-30 | $12.9B | $5.3B | $10.94 | N/A | N/A | N/A |
| 1 | 2021-11-30 | $15.8B | $4.8B | $10.10 | 22.7% | -8.3% | -7.7% |
| 2 | 2022-11-30 | $17.6B | $4.8B | $10.13 | 11.5% | -1.4% | 0.3% |
| 3 | 2023-11-30 | $19.4B | $5.4B | $11.87 | 10.2% | 14.1% | 17.2% |
| 4 | 2024-11-30 | $21.5B | $5.6B | $12.43 | 10.8% | 2.4% | 4.7% |
| 5 | Average | 13.8% | 1.7% | 3.6% |
EPS
Forecasts
Y/Y % Change
ADBE Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 22.7% | 11.5% | 10.2% | 10.8% | 21.0% | 9.4% | 14.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | -8.3% | -1.4% | 14.1% | 2.4% | 78.8% | 13.4% | 16.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2021 | $15.8B | $461.0M | $2.5B | $4.3B | $1.1B | $5.4B | $788.0M |
| 2022 | $17.6B | $622.0M | $3.0B | $5.0B | $1.2B | $6.2B | $856.0M |
| 2023 | $19.4B | $778.0M | $3.5B | $5.4B | $1.4B | $6.8B | $872.0M |
| 2024 | $21.5B | $813.0M | $3.9B | $5.8B | $1.5B | $7.3B | $857.0M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|---|
| 2022 | 11.54 | 34.92 | 17.60 | 14.97 | 12.35 | 14.45 | 8.63 |
| 2023 | 10.24 | 25.08 | 16.27 | 7.71 | 15.91 | 9.33 | 1.87 |
| 2024 | 10.80 | 4.50 | 13.56 | 7.72 | 8.21 | 7.82 | -1.72 |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $28,754M |
| 1 | Cash | $4,982M |
| 2 | Total Liabilities | $16,984M |
| 3 | Total Debt | $6,636M |
| 4 | Total Equity | $11,770M |
| 5 | Debt to Equity Ratio | 0.56 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $304.44 | 4.1% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 11% |
Nicks: 21 Finviz: 20 |
Nick's: 5.328 | 7.3 | 18.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $16.71 EPS | TTM | $356.11 | 17.0% | $326.26 | 7.2% |
| $23.44 EPS | 2026 | $499.53 | 64.1% | $457.66 | 50.3% |
| $26.57 EPS | 2027 | $566.23 | 86.0% | $518.78 | 70.4% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 12.35% | 9.30% | 12.39% | 9.52% | 0.76% | 1.11% | 10.54% | 5.83% | 0.7% | 0.7% |
| 3 Years | 12.35% | 9.30% | 12.39% | 9.52% | 0.76% | 1.11% | 10.54% | 5.83% | 0.7% | 0.7% |
| 5 Years | 12.35% | 9.30% | 12.39% | 9.52% | 0.76% | 1.11% | 10.54% | 5.83% | 0.7% | 0.7% |
| 10 Years | 12.35% | 9.30% | 12.39% | 9.52% | 0.76% | 1.11% | 10.54% | 5.83% | 0.7% | 0.7% |