DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['ADBE']


We have 6 report results for ticker: ADBE - Adobe Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for ADBE [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 348.8 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
ADBE revenue 21.50B 19.41B 17.61B 15.79B 12.87B 11.17B 9.03B 7.30B 5.85B 4.80B 4.15B 4.06B 4.40B 4.22B 3.80B 2.95B
ADBE owner_earnings 6.04B 5.22B 5.96B 5.81B 4.40B 3.24B 3.15B 2.28B 1.65B 0.95B 0.81B 0.63B 0.93B 1.05B 0.71B 0.83B
ADBE cashflow::operating 8.06B 7.30B 7.84B 7.23B 5.73B 4.42B 4.03B 2.91B 2.20B 1.47B 1.29B 1.15B 1.50B 1.54B 1.11B 1.12B
ADBE cashflow::fcf 7.87B 6.94B 7.40B 6.88B 5.31B 4.03B 3.76B 2.73B 2.00B 1.28B 1.14B 0.96B 1.23B 1.33B 0.94B 1.00B
ADBE cashflow::realfcf 6.04B 5.22B 5.96B 5.81B 4.40B 3.24B 3.15B 2.28B 1.65B 0.95B 0.81B 0.63B 0.93B 1.05B 0.71B 0.83B
ADBE netincome 5.56B 5.43B 4.76B 4.82B 5.26B 2.95B 2.59B 1.69B 1.17B 0.63B 0.27B 0.29B 0.83B 0.83B 0.77B 0.39B
ADBE operatingincome 6.74B 6.65B 6.10B 5.80B 4.24B 3.27B 2.84B 2.17B 1.49B 0.90B 0.41B 0.42B 1.18B 1.10B 0.99B 0.69B
ADBE marketcap 197.51B 271.63B 159.94B 269.81B 239.92B 159.08B 110.44B 86.38B 51.19B 46.86B 36.97B 30.75B 18.94B 14.25B 16.18B 19.52B
ADBE ev 195.53B 268.12B 159.84B 270.59B 240.06B 160.57B 112.92B 87.84B 52.08B 47.89B 36.76B 31.41B 19.01B 14.76B 16.95B 19.52B
ADBE shares 0.45B 0.46B 0.47B 0.48B 0.48B 0.49B 0.50B 0.50B 0.50B 0.51B 0.51B 0.51B 0.50B 0.50B 0.53B 0.53B
ADBE shares_calc 0.44B 0.46B 0.48B 0.48B 0.48B 0.48B 0.49B 0.49B 0.50B 0.50B 0.51B 0.51B 0.50B 0.50B 0.53B 0.53B
ADBE capex -0.18B -0.36B -0.44B -0.35B -0.42B -0.39B -0.27B -0.18B -0.20B -0.18B -0.15B -0.19B -0.27B -0.21B -0.17B -0.12B
ADBE depreciation 0.86B 0.87B 0.86B 0.79B 0.76B 0.76B 0.35B 0.33B 0.33B 0.34B 0.31B 0.32B 0.30B 0.27B 0.29B 0.28B
ADBE evToOcf 24.27 36.72 20.39 37.43 41.92 36.31 28.02 30.16 23.68 32.59 28.55 27.27 12.68 9.56 15.23 17.46
ADBE pocf 24.52 37.20 20.41 37.32 41.89 35.97 27.41 29.66 23.27 31.89 28.71 26.70 12.63 9.23 14.54 17.46
ADBE pe 35.52 50.04 33.63 55.95 45.61 53.90 42.62 51.00 43.80 74.43 137.73 106.03 22.75 17.10 20.89 50.49

2. Vertical Data, ratio wrt to shares_calc for ADBE [show/hide charts] Current Market Price: 348.8 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
ADBE revenue 48.42 42.63 37.04 33.18 26.82 23.16 18.50 14.81 11.77 9.61 8.16 7.90 8.76 8.37 7.23 5.55
ADBE owner_earnings 13.60 11.47 12.53 12.22 9.17 6.72 6.46 4.63 3.31 1.90 1.58 1.24 1.85 2.08 1.35 1.57
ADBE cashflow::operating 18.14 16.04 16.49 15.20 11.94 9.17 8.25 5.91 4.42 2.95 2.53 2.24 2.98 3.06 2.12 2.11
ADBE cashflow::fcf 17.73 15.25 15.56 14.46 11.06 8.35 7.71 5.55 4.01 2.58 2.24 1.88 2.44 2.65 1.79 1.88
ADBE cashflow::realfcf 13.60 11.47 12.53 12.22 9.17 6.72 6.46 4.63 3.31 1.90 1.58 1.24 1.85 2.08 1.35 1.57
ADBE netincome 12.52 11.92 10.01 10.13 10.96 6.12 5.31 3.44 2.35 1.26 0.53 0.56 1.66 1.65 1.47 0.73
ADBE operatingincome 15.18 14.61 12.83 12.19 8.83 6.78 5.82 4.40 3.00 1.81 0.81 0.82 2.35 2.18 1.89 1.30
ADBE marketcap 444.68 596.60 336.53 567.06 500.12 329.81 226.24 175.24 102.95 93.94 72.70 59.88 37.68 28.27 30.78 36.78
ADBE ev 440.21 588.90 336.30 568.70 500.41 332.90 231.32 178.20 104.74 96.01 72.29 61.17 37.82 29.29 32.23 36.78
ADBE shares 1.01 1.01 0.99 1.01 1.01 1.02 1.02 1.02 1.01 1.02 1.00 1.00 1.00 1.00 1.00 1.00
ADBE shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
ADBE capex -0.41 -0.79 -0.93 -0.73 -0.87 -0.82 -0.55 -0.36 -0.41 -0.37 -0.29 -0.37 -0.54 -0.42 -0.32 -0.23
ADBE depreciation 1.93 1.92 1.80 1.66 1.58 1.57 0.71 0.66 0.67 0.68 0.62 0.63 0.60 0.54 0.56 0.53
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for ADBE [show/hide charts] Current Market Price: 348.8 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
ADBE revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
ADBE owner_earnings 28.09% 26.92% 33.83% 36.83% 34.19% 29.00% 34.91% 31.23% 28.12% 19.78% 19.42% 15.64% 21.12% 24.83% 18.74% 28.20%
ADBE cashflow::operating 37.46% 37.62% 44.52% 45.80% 44.51% 39.58% 44.62% 39.89% 37.57% 30.64% 31.05% 28.40% 34.05% 36.60% 29.29% 37.94%
ADBE cashflow::fcf 36.61% 35.77% 42.01% 43.60% 41.25% 36.05% 41.67% 37.45% 34.09% 26.79% 27.47% 23.76% 27.90% 31.62% 24.83% 33.88%
ADBE cashflow::realfcf 28.09% 26.92% 33.83% 36.83% 34.19% 29.00% 34.91% 31.23% 28.12% 19.78% 19.42% 15.64% 21.12% 24.83% 18.74% 28.20%
ADBE netincome 25.85% 27.97% 27.01% 30.55% 40.88% 26.42% 28.69% 23.20% 19.96% 13.13% 6.47% 7.15% 18.91% 19.75% 20.39% 13.12%
ADBE operatingincome 31.35% 34.26% 34.64% 36.76% 32.93% 29.25% 31.45% 29.69% 25.51% 18.83% 9.95% 10.42% 26.80% 26.07% 26.13% 23.44%
ADBE marketcap 918.45% 1399.52% 908.46% 1709.26% 1864.45% 1424.01% 1222.98% 1183.09% 874.37% 977.11% 891.39% 758.20% 430.15% 337.88% 425.92% 662.49%
ADBE ev 909.22% 1381.45% 907.85% 1714.20% 1865.53% 1437.33% 1250.47% 1203.04% 889.59% 998.60% 886.41% 774.59% 431.78% 350.11% 446.02% 662.49%
ADBE shares 2.09% 2.36% 2.67% 3.05% 3.77% 4.40% 5.51% 6.86% 8.61% 10.58% 12.26% 12.66% 11.42% 11.95% 13.84% 18.01%
ADBE shares_calc 2.07% 2.35% 2.70% 3.01% 3.73% 4.32% 5.41% 6.75% 8.49% 10.40% 12.26% 12.66% 11.42% 11.95% 13.84% 18.01%
ADBE capex -0.85% -1.85% -2.51% -2.20% -3.26% -3.53% -2.95% -2.44% -3.48% -3.86% -3.58% -4.64% -6.16% -4.99% -4.46% -4.06%
ADBE depreciation 3.99% 4.49% 4.86% 4.99% 5.88% 6.78% 3.84% 4.46% 5.66% 7.08% 7.56% 7.92% 6.81% 6.41% 7.70% 9.59%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for ADBE Current Market Price: 348.8 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
ADBE revenue 18.14% 14.00% 10.86%
ADBE owner_earnings 22.84% 13.27% 1.29%
ADBE cashflow::operating 20.81% 12.75% 3.67%
ADBE cashflow::fcf 22.32% 14.35% 4.59%
ADBE cashflow::realfcf 22.84% 13.27% 1.29%
ADBE netincome 27.38% 13.50% 4.86%
ADBE operatingincome 25.03% 15.58% 5.13%
ADBE marketcap 17.33% 4.42% -9.87%
ADBE ev 16.92% 4.02% -10.26%
ADBE shares -1.34% -1.80% -2.27%
ADBE shares_calc -1.28% -1.64% -2.27%
ADBE capex 0.12% 16.60% 23.89%
ADBE depreciation 10.84% 2.51% 2.84%
ADBE evToOcf -3.22% -7.74% -13.45%
ADBE pocf -2.88% -7.38% -13.07%
ADBE pe -7.89% -8.00% -14.05%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for ADBE Current Market Price: 348.8 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
ADBE netincome 13.50% 15.94% 22.93% 32.77% 52.89% 61.53% 54.96% 15.26% 7.01% -4.06% -7.03%
ADBE operatingincome 15.58% 18.55% 22.98% 31.18% 36.23% 51.26% 46.37% 12.93% 6.32% -1.88% -9.78%
ADBE marketcap 4.42% 19.72% 13.11% 39.44% 38.63% 33.89% 29.14% 35.46% 29.15% 23.69% 13.63%
ADBE ev 4.02% 18.88% 12.72% 39.04% 38.04% 34.29% 29.16% 35.81% 28.68% 23.09% 13.50%
ADBE shares -1.80% -1.61% -1.27% -0.94% -0.89% -0.67% -0.62% -0.06% 0.01% -0.72% -0.85%
ADBE shares_calc -1.64% -1.38% -0.73% -0.88% -0.78% -1.05% -1.01% -0.39% -0.27% -1.05% -0.85%
ADBE capex 16.60% -5.83% -16.62% -10.15% -15.09% -17.77% -6.71% 8.76% 0.63% -1.71% -4.22%
ADBE depreciation 2.51% 20.27% 21.30% 18.90% 17.40% 19.27% 1.53% 1.69% 4.18% 3.01% 2.12%
ADBE evToOcf -7.74% 5.56% -7.53% 9.59% 5.16% 4.93% 0.54% 18.92% 19.89% 16.43% 10.33%
ADBE pocf -7.38% 6.30% -7.20% 9.91% 5.61% 4.61% 0.53% 18.62% 20.31% 17.01% 10.46%
ADBE pe -8.00% 3.26% -7.99% 5.02% -9.33% -17.11% -16.66% 17.52% 20.70% 28.93% 22.23%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for ADBE Current Market Price: 348.8 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
ADBE shares -1.34% -1.13% -0.98% -0.49% -0.42% -0.75% -0.71%
ADBE shares_calc -1.28% -1.22% -0.86% -0.61% -0.55% -0.95% -0.92%
ADBE capex 0.12% -9.38% -9.04% -2.74% -7.37% -8.95% -8.52%
ADBE depreciation 10.84% 12.03% 11.51% 11.34% 12.13% 11.13% 2.30%
ADBE evToOcf -3.22% 2.84% -3.18% 12.78% 17.85% 10.13% 5.40%
ADBE pocf -2.88% 2.92% -2.94% 12.79% 18.30% 10.59% 5.14%
ADBE pe -7.89% -10.64% -11.98% 10.52% 11.52% 11.11% -1.87%


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...