Adobe Inc
DUS:ADB

Watchlist Manager
Adobe Inc Logo
Adobe Inc
DUS:ADB
Watchlist
Price: 302.5 EUR 0.9% Market Closed
Market Cap: 137.6B EUR

Relative Value

The Relative Value of one ADB stock under the Base Case scenario is 478.88 EUR. Compared to the current market price of 302.5 EUR, Adobe Inc is Undervalued by 37%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADB Relative Value
Base Case
478.88 EUR
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
15
Median 3Y
9.8
Median 5Y
11.6
Industry
2.4
Forward
6.3
vs History
93
vs Industry
24
Median 3Y
37.3
Median 5Y
41.7
Industry
22.5
Forward
17
vs History
93
vs Industry
30
Median 3Y
24.3
Median 5Y
30.3
Industry
16.2
vs History
90
vs Industry
35
Median 3Y
24.3
Median 5Y
29.6
Industry
20.8
vs History
76
vs Industry
8
Median 3Y
13.9
Median 5Y
15
Industry
3
vs History
93
vs Industry
15
Median 3Y
9.7
Median 5Y
11.5
Industry
2.4
Forward
6.3
vs History
93
vs Industry
26
Median 3Y
11.1
Median 5Y
13.1
Industry
4.9
vs History
93
vs Industry
22
Median 3Y
25.1
Median 5Y
28.4
Industry
12.3
Forward
12.8
vs History
93
vs Industry
23
Median 3Y
28.1
Median 5Y
32
Industry
15.8
Forward
13.6
vs History
93
vs Industry
29
Median 3Y
23.9
Median 5Y
29.8
Industry
14.8
vs History
93
vs Industry
28
Median 3Y
24.4
Median 5Y
31.5
Industry
17.4
vs History
92
vs Industry
13
Median 3Y
8.8
Median 5Y
10.2
Industry
2.4

Multiples Across Competitors

ADB Competitors Multiples
Adobe Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Adobe Inc
DUS:ADB
151.2B EUR 6.5 21.7 16.4 18
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
435.5B USD 111.8 397.6 489.9 505
DE
SAP SE
XETRA:SAP
242.9B EUR 6.7 34.3 21.1 23.8
US
Salesforce Inc
NYSE:CRM
247B USD 6.1 34.2 19.9 27.5
US
Applovin Corp
NASDAQ:APP
227B USD 41.1 80.2 63.6 69.2
US
Intuit Inc
NASDAQ:INTU
186.9B USD 9.6 45.4 31.4 36.3
US
NCR Corp
LSE:0K45
134B USD 50.6 -2 197 380.9 1 114.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.1B USD 16.9 83 47.1 53.4
US
Synopsys Inc
NASDAQ:SNPS
84B USD 13.1 42.1 66.9 86.7
US
Autodesk Inc
NASDAQ:ADSK
63.1B USD 9.2 56.8 34.5 38.5
P/S Multiple
Revenue Growth P/S to Growth
US
Adobe Inc
DUS:ADB
Average P/S: 21 289.3
6.5
10%
0.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
111.8
46%
2.4
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
41.1
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
N
NCR Corp
LSE:0K45
50.6
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.1
21%
0.6
US
Autodesk Inc
NASDAQ:ADSK
9.2
13%
0.7
P/E Multiple
Earnings Growth PEG
US
Adobe Inc
DUS:ADB
Average P/E: 88.4
21.7
26%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
397.6
94%
4.2
DE
SAP SE
XETRA:SAP
34.3
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.2
31%
1.1
US
Applovin Corp
NASDAQ:APP
80.2
61%
1.3
US
Intuit Inc
NASDAQ:INTU
45.4
31%
1.5
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 197
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
83
35%
2.4
US
Synopsys Inc
NASDAQ:SNPS
42.1
13%
3.2
US
Autodesk Inc
NASDAQ:ADSK
56.8
37%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Adobe Inc
DUS:ADB
Average EV/EBITDA: 117.2
16.4
17%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
489.9
137%
3.6
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.9
24%
0.8
US
Applovin Corp
NASDAQ:APP
63.6
52%
1.2
US
Intuit Inc
NASDAQ:INTU
31.4
27%
1.2
US
N
NCR Corp
LSE:0K45
380.9
16%
23.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.1
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
66.9
44%
1.5
US
Autodesk Inc
NASDAQ:ADSK
34.5
32%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Adobe Inc
DUS:ADB
Average EV/EBIT: 197.3
18
20%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
505
141%
3.6
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.5
33%
0.8
US
Applovin Corp
NASDAQ:APP
69.2
57%
1.2
US
Intuit Inc
NASDAQ:INTU
36.3
32%
1.1
US
N
NCR Corp
LSE:0K45
1 114.3
70%
15.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.4
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
86.7
49%
1.8
US
Autodesk Inc
NASDAQ:ADSK
38.5
35%
1.1