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.)
-10.5% vs price
Base Case (Median)
15.5% vs price
Bull Case (75th pct.)
106.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $279.86 | 15.5% | High (40%) |
| PE Comparable | $467.55 | 92.9% | Medium (25%) |
| Growth Trajectory DCF | $732.68 | 202.3% | Medium (20%) |
| Graham Number | $108.89 | -55.1% | Low (10%) |
| EV/EBITDA | $245.40 | 1.2% | Medium (20%) |
| EV/FCF | $533.22 | 120.0% | Medium (20%) |
| Earnings Power Value | $188.71 | -22.1% | Medium (50%) |
Based on 7 out of 7 methods, ADBE appears fairly valued at the current price of $242.40. The base case fair value of $279.86 implies 15.5% 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.