Knowstox

Fundamentals snapshot

Adobe Inc.

ADBE · NMS · Technology · Software - Application

Current price

$246.41

52-week range

$224.13 - $421.48

Market cap

$99.60B

One-glance verdict

Undervalued

$562.18 vs market $246.41

Fair-value range $451.29 – $698.27 (cautious → optimistic — tap the ? for the math)

Wall Street consensus: $329.81 (-41.3% lower than our fair-value estimate)

Buy below $449.75 for a 20% safety cushion

Balance sheet

Healthy

33.10x Strong cushion

Net cash $229.00M. Interest coverage shows how many times profit covers the interest bill.

What this company does

Adobe Inc.

Adobe sells industry-standard creative software like Photoshop and marketing tools to businesses, mostly through subscriptions. This creates predictable recurring revenue (income that comes in regularly) and a strong ecosystem (a family of products that work well together, making it hard for customers to switch). Because its software is essential for many creative and marketing professionals, this subscription model provides a steady and reliable business.

Price history

How the share price has moved

Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q2 $1.14B FY2024 Q3 $1.96B FY2024 Q4 $2.87B FY2025 Q1 $2.46B FY2025 Q2 $2.14B FY2025 Q3 $2.13B FY2025 Q4 $3.13B FY2026 Q1 $2.92B
Revenue $6.40B
Net income $1.89B
Diluted EPS 4.60
Operating cash flow $2.96B
Free cash flow $2.92B
Revenue $6.19B
Net income $1.86B
Diluted EPS 4.44
Operating cash flow $3.16B
Free cash flow $3.13B
Revenue $5.99B
Net income $1.77B
Diluted EPS 4.18
Operating cash flow $2.20B
Free cash flow $2.13B
Revenue $5.87B
Net income $1.69B
Diluted EPS 3.94
Operating cash flow $2.19B
Free cash flow $2.14B
Revenue $5.71B
Net income $1.81B
Diluted EPS 4.14
Operating cash flow $2.48B
Free cash flow $2.46B
Revenue $5.61B
Net income $1.68B
Diluted EPS 3.75
Operating cash flow $2.92B
Free cash flow $2.87B
Revenue $5.41B
Net income $1.68B
Diluted EPS 3.76
Operating cash flow $2.02B
Free cash flow $1.96B
Revenue $5.18B
Net income $620.00M
Diluted EPS 1.36
Operating cash flow $1.17B
Free cash flow $1.14B

Is it cheap or expensive?

Fair value $562.18 vs current price $246.41

Wall Street consensus is the average analyst price target: $329.81 (-41.3% lower than our fair-value estimate).

Buy below $449.75 for a 20% safety cushion. That means buying at least 20% below our fair value, as a buffer in case our estimate turns out too rosy.

Our most-likely fair value is $562.18 a share — about 128.1% above today's price of $246.41, so the stock currently looks cheap (undervalued).

undervalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 11.0% · Discount 10.0% · Terminal 3.0%

$562.18

Bear

Growth 7.0% · Discount 10.0% · Terminal 3.0%

$451.29

Bull

Growth 15.0% · Discount 10.0% · Terminal 3.0%

$698.27

Is it drowning in debt?

Healthy

Net cash $229.0M - more cash than debt. Interest coverage 33.1x.

Net debt $-229.00M
Interest coverage 33.10x

Adobe Inc.'s profit covers its interest bill about 33.1 times over. which is stronger than most peers shown here.

Healthy
Worse cushion Baseline Better cushion
ADBE BASELINE Adobe Inc.

Total debt $6.67B Interest coverage 33.10x This is the baseline the peer rows are being compared against.

Total debt $125.43B Interest coverage 53.89x +63% vs ADBE Carries about 1.6x more debt cushion than ADBE.

Total debt $162.16B Interest coverage 5.05x -85% vs ADBE Carries about 6.6x less debt cushion than ADBE.

Total debt $2.72B Interest coverage 25.27x -24% vs ADBE Carries about 1.3x less debt cushion than ADBE.

Total debt $9.07B Interest coverage 19.55x -41% vs ADBE Carries about 1.7x less debt cushion than ADBE.

What you should know

The case for and against ADBE

3 Rewards 0 Risks

Rewards

  • Revenue grew 2.9% last year.
  • Returns 58.8% on equity, ahead of 83% of its peers.
  • Free cash flow was positive in 10/10 years.

Risks

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
14.37x
Forward P/E
9.33x
P/B
8.75x
P/S
4.07x
EV/EBITDA
10.66x
PEG ratio
0.71x

Profitability

How much profit each dollar creates

Gross margin
89.4%
Operating margin
38.8%
Net margin
29.5%
ROE
58.8%
ROA
18.9%

Health

Liquidity and balance-sheet strength

Debt / equity
0.58x
Current ratio
0.91x
Quick ratio
0.79x
Total debt
$6.67B
Total cash
$6.90B

Growth

How the business has been compounding

Revenue TTM
$24.45B
Revenue 5Y CAGR
10.8%
EPS TTM
17.15
EPS 5Y CAGR
18.2%

Cash flow

How much cash the business throws off

Operating CF TTM
$10.51B
Free CF TTM
$9.85B
FCF margin
40.3%

Dividend

Shareholder payout

Yield
Payout ratio
0.0%
Last ex-div date
2005-03-24