Adobe Inc. (ADBE)
Software - Application · Technology · $82.5B
Intrinsic Value (Consensus)
$248.07
Current Price
$204.02
Margin of Safety
+21.6%
21.6% Below Intrinsic Value
Value: $248
Price: $204
Valuation Model Estimates
Current Price: $204.02
DCF (Discounted Cash Flow)
$1137.95
Graham Number
$103.72
Earnings Power Value
$162.14
Relative Value (P/E)
$334.00
Dividend Discount Model
Not applicable
—
Consensus Value
$248.07
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $16.70
- EPS (Forward)
- $20.04
- Book Value
- $28.63
- P/E Ratio
- 12.2
- Forward P/E
- 10.2
- PEG Ratio
- —
- ROE
- 61.3%
- Debt/Equity
- 53%
- Revenue Growth
- 10.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.42
Data last updated: 2026-06-12
Source: Yahoo Finance