Adobe Inc. (ADBE)
Software - Application · Technology · $77.9B
Intrinsic Value (Consensus)
$184.43
Current Price
$195.19
Margin of Safety
-5.5%
5.5% Above Intrinsic Value
Value: $184
Price: $195
Valuation Model Estimates
Current Price: $195.19
DCF (Discounted Cash Flow)
$274.05
Graham Number
$106.09
Earnings Power Value
$135.48
Relative Value (P/E)
$222.10
Dividend Discount Model
Not applicable
—
Consensus Value
$184.43
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.7%
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%.
Health Score
A
81
Profitability
25/25
Strength
22/25
Valuation
15/25
Growth
19/25
Financial Health Signals
Strong profitability — ROE of 61% (above 20% is excellent)
High free cash flow yield (12.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $17.47
- EPS (Forward)
- $19.70
- 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
- 12.7%
- Dividend Yield
- N/A
- Beta
- 1.43
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance