Skip to content
StockMarketAgent
Direct answer
Adobe remains a dominant force in digital media and marketing software, with a sticky, recurring revenue model. While near-term growth is decelerating to high single digits, extreme cash flow generation and aggressive share repurchases support a durable compounding thesis despite emerging AI competitive threats. Fair value range: low $322, high $505, with mid-point at $413.
Stock analysis

ADBE Adobe Inc. fair value $413–$505

ADBE
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-09次回更新: 2026-08-09Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
株価
$253.04
▲ +160.00 (+63.23%)
公正価値
$413
$413–$505
評価
強い買い
confidence 88/100
上昇余地
+63.2%
upside to fair value
安全余裕率
$351.08
buy below · 15%
時価総額
$102.3B
P/E fwd 9.6
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Unprecedented valuation discount at ~14.7x PE offers massive margin of safety.
  • High FCF conversion funds accretive $11B share repurchases.
  • Durable recurring revenue protects against near-term macro volatility.
  • AI disruption remains a risk, but base case factors in 36.5% margin stability.
Fair value
$413
Margin of safety
+38.7%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$253.04Price
FV $413.04
High $505.19

Adobe remains a dominant force in digital media and marketing software, with a sticky, recurring revenue model. While near-term growth is decelerating to high single digits, extreme cash flow generation and aggressive share repurchases support a durable compounding thesis despite emerging AI competitive threats.

  • Sticky, recurring revenue model
    Sticky, recurring revenue model
  • Enterprise workflow entrenchment
    Enterprise workflow entrenchment
  • Cycle upside
    Enterprise AI software integration drives a massive capex and upgrade cycle, favoring incumbent platforms.

§2 ベアケース

Under a severe downside scenario, generative AI fundamentally displaces Adobe's core toolsets. Revenue growthRevenue growthYear-over-year change in revenue, expressed as a percentage. The starting point for any forward-earnings model and the lens through which scale, mix, and pricing power become visible. permanently stagnates to 2-3%, and peak operating margins erode toward 25%. In this environment, terminal multiples compress to ~12x, erasing the compounding premium and testing the $322 downside threshold.

このテーゼが崩れる経路

Generative AI Displacement

· Medium

Competitors use open-source AI to replicate Adobe's core creative features, eliminating the need for premium subscriptions.

FV impact
Severe, driving intrinsic value below $322.
Trigger
12-24 months

Enterprise IT Spending Freeze

· Low

A protracted macro downturn causes enterprises to slash marketing budgets and consolidate vendor software seats.

FV impact
Moderate, delaying growth re-acceleration.
Trigger
6-12 months

Regulatory Antitrust Gridlock

· High

Regulators block all meaningful M&A, forcing Adobe to rely purely on organic R&D for product expansion.

FV impact
Mild, multiple compression already prices this in.
Trigger
Ongoing
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Sequential deceleration in Digital Media ARR.MonitorDeterioration versus the report thesis
Decline in gross retention rates among enterprise customers.MonitorDeterioration versus the report thesis
Failure of Firefly monetization to offset seat compression.MonitorDeterioration versus the report thesis
Operating margins structurally breach below 35%.MonitorDeterioration versus the report thesis
Deceleration of the $11B share repurchase pace.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-11-302023-11-302024-11-302025-11-30Trend
売上高$17.61B$19.41B$21.51B$23.77B+10.5%
売上総利益$15.44B$17.06B$19.15B$21.22B+11.2%
営業利益$6.10B$6.65B$7.74B$8.71B+12.6%
純利益$4.76B$5.43B$5.56B$7.13B+14.5%
EPS (希薄化後)$10.10$11.82$12.36$16.70+18.2%
EBITDA$6.98B$7.78B$7.96B$9.82B+12.1%
研究開発$2.99B$3.47B$3.94B$4.29B+12.9%
販管費$6.19B$6.76B$7.29B$8.06B+9.2%

品質スコア

Piotroski F-スコア
7 / 9
0–9 品質コンポジット
Altman Zスコア
7.31
倒産リスク (>3 で安全)
Beneish Mスコア
-2.85
利益操作リスク
OCF / 純利益
1.41×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
38.9%
投下資本利益率
セクション 3

Numbers analysis

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

ADBE — frequently asked questions

  1. Based on our latest analysis, ADBE looks meaningfully undervalued. The current price is $253 versus a composite fair-value midpoint of $413 (range $322–$505), which implies roughly 63.2% upside to the midpoint.
Related coverage

Names readers of ADBE also follow

Same archetype: mature-compounder
Same sector: Information Technology