Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
ADOBE INC.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-15.5% vs price
Base Case (Median)
11.0% vs price
Bull Case (75th pct.)
88.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $279.86 | 11.0% | High (40%) |
| PE Comparable | $443.10 | 75.8% | Medium (25%) |
| Growth Trajectory DCF | $719.20 | 185.4% | Medium (20%) |
| Graham Number | $106.55 | -57.7% | Low (10%) |
| EV/EBITDA | $240.89 | -4.4% | Medium (20%) |
| EV/FCF | $507.91 | 101.5% | Medium (20%) |
| Earnings Power Value | $185.24 | -26.5% | Medium (50%) |
Based on 7 out of 7 methods, ADBE appears fairly valued at the current price of $252.04. The base case fair value of $279.86 implies 11.0% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.