ADBE · Adobe Inc.
$202.732026-07-21Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$505
+149.1% vs market
Base · active
$464
+128.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($303 · $505) Analysts Range ($190 · $379) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q2 | $19.4B | — | 38.6% | 21.2% | $5.9B | −$1.3B | $4.7B | 9.8% | — | 26.3% | $22.5B | $13.50 | — |
| 2025.Q1 | $21.5B | 10.8% | 35.4% | 17.1% | $6.3B | −$115MM | $6.2B | 11.7% | — | 27.6% | $23.2B | $13.83 | — |
| 2025.Q2 | $21.5B | 0.0% | 35.4% | 17.4% | $6.3B | $11MM | $6.3B | 10.5% | — | 27.0% | $23.3B | $13.83 | — |
| 2026.Q1 | $23.8B | 10.5% | 41.3% | 19.7% | $7.9B | −$342MM | $7.5B | 11.3% | — | 33.9% | $23.2B | $17.74 | — |
| 2026.Q2 | $25.2B | 6.0% | 40.7% | 20.7% | $8.1B | −$1.5B | $6.6B | 10.2% | — | 33.7% | $25.0B | $17.98 | 7.9 |
| italics below = DCF projection · 10yr Rev CAGR: 7.5% |
| 2027.Q2 | $27.8B | +10.3% | 41.5% | 20.6% | $9.2B | −$828MM | $8.3B | 10.2% | $7.6B | 36.0% | $25.8B | $20.18 | 10.0 |
| 2028.Q2 | $30.3B | +9.0% | 44.5% | 20.5% | $10.7B | −$857MM | $9.9B | 10.0% | $8.1B | 40.8% | $26.7B | $23.62 | 8.6 |
| 2029.Q2 | $33.1B | +9.1% | 43.6% | 20.5% | $11.5B | −$1.0B | $10.4B | 9.9% | $7.8B | 42.1% | $27.7B | $25.28 | 8.0 |
| 2030.Q2 | $36.0B | +8.9% | 41.5% | 20.4% | $11.9B | −$1.2B | $10.7B | 9.7% | $7.3B | 42.0% | $28.9B | $26.25 | 7.7 |
| 2031.Q2 | $39.1B | +8.6% | 41.5% | 20.3% | $12.9B | −$1.4B | $11.5B | 9.6% | $7.2B | 43.6% | $30.4B | $28.53 | 7.1 |
|
| Term. Yr+ | $54.2B | 4.1% | 33.4% | 20.0% | $14.5B | −$2.5B | $11.9B | 8.6% | $107.5B | 23.6% | — | — | — |
Active scenario IV: $464 (+128.7% vs market)