Previous Close | $363.35 |
Intrinsic Value | $202.15 |
Upside potential | -44% |
Data is not available at this time.
Adobe Inc. is a global leader in digital media and marketing software, operating primarily in the creative, document, and experience management sectors. The company generates revenue through a subscription-based model, with flagship products like Creative Cloud, Document Cloud, and Experience Cloud driving recurring income. Adobe dominates the creative software market with tools such as Photoshop, Illustrator, and Premiere Pro, which are industry standards for professionals and enterprises. Its Document Cloud, anchored by Acrobat and PDF solutions, serves a broad customer base, while Experience Cloud provides integrated marketing and analytics platforms for businesses. Adobe’s market position is reinforced by high switching costs, brand loyalty, and continuous innovation, allowing it to maintain premium pricing and strong margins. The company competes in a dynamic environment but benefits from its entrenched ecosystem, cross-selling opportunities, and expansion into AI-driven workflows through initiatives like Firefly.
Adobe reported $21.51 billion in revenue for FY 2024, with net income of $5.56 billion, reflecting a robust net margin of approximately 25.8%. Diluted EPS stood at $12.36, underscoring strong profitability. Operating cash flow was $8.06 billion, highlighting efficient cash generation, while capital expenditures were modest at $232 million, indicating a capital-light business model. The company’s high-margin subscription revenue continues to drive financial performance.
Adobe’s earnings power is evident in its consistent operating cash flow, which exceeds net income, suggesting high-quality earnings. The company’s capital efficiency is strong, with minimal capex requirements relative to cash flow. This allows Adobe to reinvest in R&D and acquisitions while maintaining financial flexibility. The absence of dividends suggests a focus on growth and share repurchases, aligning with its capital allocation strategy.
Adobe’s balance sheet is solid, with $7.61 billion in cash and equivalents and $6.06 billion in total debt, reflecting a manageable leverage position. The company’s liquidity is strong, supported by robust cash flow generation. Shareholders’ equity is healthy, with no significant financial risks apparent. Adobe’s financial health supports its growth initiatives and potential M&A activity.
Adobe’s growth is driven by its subscription model, which ensures recurring revenue and customer retention. The company has consistently expanded its product portfolio, including AI-integrated tools. Adobe does not pay dividends, opting instead to reinvest in innovation and share repurchases. This strategy aligns with its focus on long-term growth and market leadership in digital media and marketing solutions.
Adobe’s valuation reflects its premium position in the software industry, with investors pricing in sustained growth and high margins. The market expects continued innovation, particularly in AI, to drive future revenue streams. Adobe’s P/E ratio and other metrics are typically above industry averages, indicating high expectations for profitability and market expansion.
Adobe’s strategic advantages include its dominant market position, strong brand, and ecosystem lock-in. The company is well-positioned to capitalize on digital transformation trends, particularly in AI and cloud-based solutions. The outlook remains positive, with growth expected in creative, document, and experience management segments. Challenges include competition and macroeconomic pressures, but Adobe’s innovation pipeline and financial strength provide resilience.
Adobe Inc. 10-K, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |