Quantora — Markets, Analysis & Valuation

Valuations are estimates only, produced by transparent models for education and research. This is not financial advice. Verify before trading.

Adobe Inc — Valuation Dashboard

Download PDF report Company page

MARKET PRICE

196.28

DCF (FCFF)

401.65

+104.63% vs market

COMPARABLES

n/a

DIVIDEND (DDM)

n/a

ASSET-BASED

n/a

QUALITY SCORE

…

Implied values per model vs market — models disagree by design; each makes different assumptions. Estimates only.

Composite signal

Watch

Technology · sig-v0.1 · confidence 90/100

Value

Quality

Momentum

Low-vol

Composite 64 (94th percentile in Technology)

MOS

Value

Band

Trend

The model flags: MOS 48.4% vs 25% needed [pass] · relative value [pass] · composite 94 pct, band in [pass] · trend unconfirmed [fail]. Confidence 90/100.

Educational model classification — not a buy/sell recommendation, and not personalised. Verify before trading.

As of 2026-06-17 06:00 UTC.

Assumptions

Year-1 revenue growth %

Terminal growth %

Target operating margin %

Tax rate %

WACC override % (blank = CAPM)

Defaults derive from the company's statements; risk-free rate source: FRED:DGS10 (4.43 %). Any change is recorded as a user override in the audit trail.

Inputs from statements

Revenue (latest FY)	23.77B
Operating margin	36.6 %
Net debt	779.00M
Diluted shares	427.00M
Beta	1.00 (default)
Market price	196.28

Fundamentals as of 2025-11-28 · Source: DEMO

INTRINSIC VALUE / SHARE

401.65

MARKET PRICE

196.28

UPSIDE

+104.63%

MARGIN OF SAFETY

51.1 %

Enterprise value 172.28B · Equity value 171.50B · WACC 8.91 % · Formula v1.0 · Audit run ee8b5443

No beta available — defaulting to 1.0.

Bull/base/bear scenarios, sensitivity tables and the comparable / dividend / asset-based models require the Pro tier — the DCF summary above is included in Free. (Billing integration pending; tiers live in the subscriptions table.)