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
Проанализировано: 2026-05-09Следующее обновление: 2026-08-09Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
Цена
$253.04
▲ +160.00 (+63.23%)
Справедливая стоимость
$413
$413–$505
Рекомендация
Активно покупать
confidence 88/100
Потенциал роста
+63.2%
upside to fair value
Запас прочности
$351.08
buy below · 15%
Капитализация
$102.3B
P/E fwd 9.6
Английский по умолчаниюRU
Показываем английский источник, пока идёт перевод
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.

§1 Краткое резюме

  • 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 Медвежий сценарий

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.

Как может разрушиться эта теза

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
Сигналы раннего предупреждения для мониторинга
МетрикаТекущееТриггерный порог
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 Финансовая история

Отчёт о прибылях — последние шесть периодов
СтатьяT−0T−1T−2T−3CAGR
Период2022-11-302023-11-302024-11-302025-11-30Trend
Выручка$17.61B$19.41B$21.51B$23.77B+10.5%
Валовая прибыль$15.44B$17.06B$19.15B$21.22B+11.2%
Операционная прибыль$6.10B$6.65B$7.74B$8.71B+12.6%
Чистая прибыль$4.76B$5.43B$5.56B$7.13B+14.5%
EPS (разводнённая)$10.10$11.82$12.36$16.70+18.2%
EBITDA$6.98B$7.78B$7.96B$9.82B+12.1%
R&D$2.99B$3.47B$3.94B$4.29B+12.9%
SG&A$6.19B$6.76B$7.29B$8.06B+9.2%

Баллы качества

F-балл Пиотроски
7 / 9
Сводный балл качества 0–9
Z-балл Альтмана
7.31
Риск банкротства (>3 безопасно)
M-балл Бениша
-2.85
Риск манипуляций с прибылью
OCF / Чистая прибыль
1.41×
>1 указывает на высокое качество прибыли
Фильтр качества учёта
Pass
Фильтр с учётом сектора
ROIC
38.9%
Доходность инвестированного капитала
Раздел 3

Numbers analysis

Распределение капитала

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

Индивидуальные подписчики — с §4ещё 11 разделов

Прочитайте полный анализ — ещё 11 разделов.

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

Полный отчёт по каждому покрываемому тикеру
Архив рекомендаций за 24 месяца
Брифинги списка наблюдения и алерты по изменению рекомендаций
Экспорт в PDF и DOCX на любом языке
Начать пробный период
Отмена в любое время.
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