Adobe Inc
SWB:ADB

Watchlist Manager
Adobe Inc Logo
Adobe Inc
SWB:ADB
Watchlist
Price: 295.05 EUR -1.29%
Market Cap: 134.2B EUR

Relative Value

The Relative Value of one ADB stock under the Base Case scenario is 511.52 EUR. Compared to the current market price of 295.05 EUR, Adobe Inc is Undervalued by 42%.

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
511.52 EUR
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
15
Median 3Y
9.8
Median 5Y
11.6
Industry
2.4
Forward
5.6
vs History
95
vs Industry
24
Median 3Y
37.3
Median 5Y
41.7
Industry
22.5
Forward
14.9
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
95
vs Industry
15
Median 3Y
9.7
Median 5Y
11.5
Industry
2.4
Forward
5.7
vs History
95
vs Industry
26
Median 3Y
11.1
Median 5Y
13.1
Industry
4.9
vs History
96
vs Industry
22
Median 3Y
25.1
Median 5Y
28.4
Industry
12.3
Forward
11.6
vs History
96
vs Industry
23
Median 3Y
28.1
Median 5Y
32
Industry
15.8
Forward
12.2
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
SWB:ADB
149B EUR 6.3 20.9 15.6 17.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
434.7B USD 111.6 396.9 489 504.1
DE
SAP SE
XETRA:SAP
241.8B EUR 6.6 34.1 21 23.7
US
Salesforce Inc
NYSE:CRM
239.8B USD 5.9 33.2 19.3 26.7
US
Applovin Corp
NASDAQ:APP
228.6B USD 41.4 80.8 64 69.6
US
Intuit Inc
NASDAQ:INTU
182.3B USD 9.4 44.3 30.6 35.4
US
NCR Corp
LSE:0K45
130.8B USD 49.4 -2 144.9 371.9 1 088.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.8B USD 16.6 81.8 46.4 52.6
US
Synopsys Inc
NASDAQ:SNPS
84.3B USD 13.1 42.2 67.1 87
US
Autodesk Inc
NASDAQ:ADSK
62.4B USD 9.1 56.2 34.1 38.1
P/S Multiple
Revenue Growth P/S to Growth
US
Adobe Inc
SWB:ADB
Average P/S: 21 289.1
6.3
9%
0.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
111.6
46%
2.4
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.9
9%
0.7
US
Applovin Corp
NASDAQ:APP
41.4
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.4
13%
0.7
US
N
NCR Corp
LSE:0K45
49.4
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.1
21%
0.6
US
Autodesk Inc
NASDAQ:ADSK
9.1
13%
0.7
P/E Multiple
Earnings Growth PEG
US
Adobe Inc
SWB:ADB
Average P/E: 87.8
20.9
19%
1.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
396.9
94%
4.2
DE
SAP SE
XETRA:SAP
34.1
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.2
31%
1.1
US
Applovin Corp
NASDAQ:APP
80.8
61%
1.3
US
Intuit Inc
NASDAQ:INTU
44.3
31%
1.4
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 144.9
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.8
35%
2.3
US
Synopsys Inc
NASDAQ:SNPS
42.2
13%
3.2
US
Autodesk Inc
NASDAQ:ADSK
56.2
37%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Adobe Inc
SWB:ADB
Average EV/EBITDA: 115.9
15.6
16%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
489
137%
3.6
DE
SAP SE
XETRA:SAP
21
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.3
24%
0.8
US
Applovin Corp
NASDAQ:APP
64
52%
1.2
US
Intuit Inc
NASDAQ:INTU
30.6
27%
1.1
US
N
NCR Corp
LSE:0K45
371.9
16%
23.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.4
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
67.1
44%
1.5
US
Autodesk Inc
NASDAQ:ADSK
34.1
32%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Adobe Inc
SWB:ADB
Average EV/EBIT: 194.2
17.1
19%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
504.1
141%
3.6
DE
SAP SE
XETRA:SAP
23.7
21%
1.1
US
Salesforce Inc
NYSE:CRM
26.7
33%
0.8
US
Applovin Corp
NASDAQ:APP
69.6
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35.4
32%
1.1
US
N
NCR Corp
LSE:0K45
1 088.1
70%
15.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.6
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
87
49%
1.8
US
Autodesk Inc
NASDAQ:ADSK
38.1
35%
1.1