ADBE · Adobe Inc.
$242.922026-05-17Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$429
+76.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($358 · $475) Analysts Range ($220 · $450) 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 |
|---|
| 2022.Q1 | $15.8B | — | 43.8% | 17.0% | $5.7B | −$1.7B | $4.0B | 8.6% | — | 28.8% | $19.9B | $11.73 | — |
| 2023.Q1 | $17.6B | 11.5% | 41.2% | 21.9% | $5.7B | −$1.1B | $4.5B | 10.5% | — | 28.3% | $20.1B | $11.57 | — |
| 2024.Q1 | $19.4B | 10.2% | 40.8% | 22.2% | $6.2B | −$1.2B | $4.9B | 10.3% | — | 29.7% | $21.4B | $13.21 | — |
| 2025.Q1 | $21.5B | 10.8% | 37.3% | 17.1% | $6.7B | −$613MM | $6.0B | 11.7% | — | 30.5% | $22.2B | $13.53 | — |
| 2026.Q1 | $24.5B | 13.7% | 43.6% | 19.7% | $8.6B | −$918MM | $7.7B | 11.3% | — | 38.7% | $22.1B | $17.54 | 9.4 |
| italics below = DCF projection · 10yr Rev CAGR: 7.4% |
| 2027.Q1 | $26.7B | +9.1% | 43.7% | 19.7% | $9.4B | −$2.1B | $7.3B | 10.7% | $6.6B | 40.5% | $24.2B | $19.15 | 12.7 |
| 2028.Q1 | $29.0B | +8.8% | 45.8% | 19.7% | $10.7B | −$2.3B | $8.4B | 10.5% | $6.9B | 42.2% | $26.5B | $21.82 | 11.1 |
| 2029.Q1 | $31.6B | +8.8% | 46.7% | 19.8% | $11.8B | −$2.6B | $9.2B | 10.3% | $6.9B | 42.6% | $29.1B | $24.19 | 10.0 |
| 2030.Q1 | $34.4B | +8.9% | 43.9% | 19.8% | $12.1B | −$2.9B | $9.2B | 10.1% | $6.2B | 39.7% | $32.0B | $24.74 | 9.8 |
| 2031.Q1 | $37.4B | +8.6% | 43.9% | 19.8% | $13.1B | −$3.2B | $9.9B | 9.9% | $6.1B | 39.1% | $35.2B | $26.86 | 9.0 |
|
| Term. Yr+ | $51.8B | 4.1% | 35.2% | 20.0% | $14.6B | −$2.5B | $12.1B | 8.6% | $105.6B | 23.6% | — | — | — |
Active scenario IV: $429 (+76.5% vs market)