Adobe Inc.
S&P 500
Nasdaq 100
$248.41
-0.17%
Delayed · cached 15 min
Fair value analysis
ADBE
Adobe Inc.
$248.83
Close used for this calculation
$384.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Quality radar
Consensus fair value
$384.03
Below FV▲ +54.3% against the close used
Model range $103.73 – $501.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$458.03
+84.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$103.73
-58.3%
√(22.5 × EPS × BVPS)
EPS=16.7, BVPS=28.63 · outside Graham range (P/E 14.9, P/B 8.7) — asset-light, treat as a rough floor
P/E Fair Value
$334.00
+34.2%
EPS × 20x (sector P/E)
EPS=16.7, Sector P/E=20x
Peter Lynch (PEG)
$501.00
+101.3%
EPS × Growth% (PEG = 1 is fair)
EPS=16.7, g=30%
EV/EBITDA
$399.71
+60.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.52B
Reverse DCF
$248.83
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 36.8%
Margin of Safety
$223.94
-10.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=298.59, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.