investorscraft@gmail.com

Intrinsic ValueAdobe Inc. (ADBE.SW)

Previous CloseCHF281.95
Intrinsic Value
Upside potential
Previous Close
CHF281.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Adobe Inc. is a global leader in diversified software solutions, operating through three key segments: Digital Media, Digital Experience, and Publishing and Advertising. The Digital Media segment, anchored by its flagship Creative Cloud subscription service, dominates the creative software market, serving professionals and enterprises with tools for content creation and document management. Its Document Cloud platform further strengthens its position in unified cloud-based document services, catering to a broad user base from individual creators to large organizations. The Digital Experience segment provides an integrated platform for customer experience management, offering analytics, commerce, and marketing solutions tailored for brands and businesses. This segment targets marketers, advertisers, and executives, leveraging Adobe's robust ecosystem to deliver end-to-end digital experience solutions. The Publishing and Advertising segment complements these offerings with specialized tools for e-learning, web conferencing, and high-end printing, ensuring Adobe's presence across multiple verticals. Adobe's direct sales force and extensive distribution network enhance its market reach, solidifying its competitive edge in the technology sector. The company's strategic focus on subscription-based revenue models and cloud services underscores its adaptability to evolving market demands, positioning it as a resilient player in the software industry.

Revenue Profitability And Efficiency

Adobe reported revenue of CHF 19.41 billion for FY 2023, with a net income of CHF 5.43 billion, reflecting strong profitability. The company's diluted EPS stood at CHF 11.82, demonstrating efficient earnings generation. Operating cash flow was robust at CHF 7.30 billion, supported by disciplined capital expenditures of CHF -360 million, indicating effective cash management and operational efficiency.

Earnings Power And Capital Efficiency

Adobe's earnings power is underscored by its high net income margin of approximately 28%, driven by its subscription-based revenue model and scalable cloud services. The company's capital efficiency is evident in its ability to generate significant operating cash flow while maintaining moderate capital expenditures, ensuring sustainable reinvestment in growth initiatives.

Balance Sheet And Financial Health

Adobe maintains a strong balance sheet with CHF 7.14 billion in cash and equivalents, providing ample liquidity. Total debt stands at CHF 4.08 billion, reflecting a manageable leverage ratio. The company's financial health is further supported by its consistent cash flow generation and prudent capital allocation.

Growth Trends And Dividend Policy

Adobe's growth is fueled by its expanding subscription base and innovation in cloud-based solutions. The company does not currently pay dividends, opting instead to reinvest profits into research and development, acquisitions, and other growth-driven initiatives to maintain its competitive advantage.

Valuation And Market Expectations

With a market capitalization of CHF 210.53 billion and a beta of 1.27, Adobe is valued as a high-growth technology leader. The market expects continued revenue expansion and margin stability, driven by its dominant position in creative software and digital experience solutions.

Strategic Advantages And Outlook

Adobe's strategic advantages include its strong brand, extensive product portfolio, and leadership in cloud-based software. The outlook remains positive, with ongoing demand for digital transformation tools and the company's ability to innovate and capture market share in emerging segments like AI-driven creative and analytical solutions.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount