Adobe Inc. — ADBE
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $262.41 | $109.84B | 15.7 | 9.9 | 8.6% | 3.9% | - | 9.3 |
Latest Headlines
- · AvePoint Q4 Earnings and Revenues Beat Estimates, Sales Rise Y/Y
- · The Zacks Analyst Blog Highlights Apple and Adobe
- · Adobe Faces AI Disruption Questions As New Tools Test Moat Concerns
- · Adobe Inc. (ADBE)’s Upside Potential at 71% Despite Recent Price Target Reductions
- · These are the winners & losers of the AI scare trade
- · JPMorgan drops blunt take on software stocks AI threat
Revenue & Net Income
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-11-30 | $12,868M | $5,260M | $10.94 | 2024-02-04 04:16:33 | N/A | N/A | N/A |
| 1 | 2021-11-30 | $15,785M | $4,822M | $10.10 | 2024-02-04 04:16:33 | 22.7% | -8.3% | -7.7% |
| 2 | 2022-11-30 | $17,606M | $4,756M | $10.13 | 2026-02-27 21:53:03 | 11.5% | -1.4% | 0.3% |
| 3 | 2023-11-30 | $19,409M | $5,428M | $11.87 | 2026-02-27 21:53:03 | 10.2% | 14.1% | 17.2% |
| 4 | 2024-11-30 | $21,505M | $5,560M | $12.43 | 2026-02-27 21:53:03 | 10.8% | 2.4% | 4.7% |
| 5 | 2025-11-30 | $23,769M | $7,130M | $16.73 | 2026-02-27 21:53:03 | 10.5% | 28.2% | 34.6% |
| 6 | TTM 2025-11-30 | $23,769M | $7,130M | $16.71 | 2026-02-05 08:31:46 | 0.0% | 0.0% | -0.1% |
EPS
Forecasts
Y/Y % Change
ADBE Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 22.7% | 11.5% | 10.2% | 10.8% | 10.5% | 9.6% | 9.4% | 12.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | |
| EPS Growth (%) | -8.3% | -1.4% | 14.1% | 2.4% | 28.2% | 37.8% | 13.3% | 12.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 13 |
Expenses
| Year | Revenue ($) | 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 |
| 2025 | $23.8B | $1.1B | $4.3B | $6.5B | $1.6B | $8.1B | $818.0M |
| 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 |
| 2025 | 10.53 | 31.86 | 8.87 | 12.56 | 2.88 | 10.53 | -4.55 |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $29,496M |
| 1 | Cash | $5,431M |
| 2 | Total Liabilities | $17,873M |
| 3 | Total Debt | $6,648M |
| 4 | Total Equity | $11,623M |
| 5 | Debt to Equity Ratio | 0.57 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $262.41 | 4.0% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 11% |
Nicks: 22 Finviz: 20 |
Nick's: 5.416 | 4.6 | 15.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $16.71 EPS | TTM | $362.03 | 38.0% | $329.57 | 25.6% |
| $23.47 EPS | 2026 | $508.49 | 93.8% | $462.90 | 76.4% |
| $26.59 EPS | 2027 | $576.08 | 119.5% | $524.44 | 99.9% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 11.89% | 8.60% | 12.19% | 9.42% | 1.35% | 2.00% | 8.50% | 3.83% | 2.3% | 2.3% |
| 3 Years | 11.89% | 8.60% | 12.19% | 9.42% | 1.35% | 2.00% | 8.50% | 3.83% | 2.3% | 2.3% |
| 5 Years | 11.89% | 8.60% | 12.19% | 9.42% | 1.35% | 2.00% | 8.50% | 3.83% | 2.3% | 2.3% |
| 10 Years | 11.89% | 8.60% | 12.19% | 9.42% | 1.35% | 2.00% | 8.50% | 3.83% | 2.3% | 2.3% |