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
已分析: 2026-05-09下次更新: 2026-08-09Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
股价
$253.04
▲ +160.00 (+63.23%)
公允价值
$413
$413–$505
评级
强力买入
confidence 88/100
上行空间
+63.2%
upside to fair value
安全边际
$351.08
buy below · 15%
市值
$102.3B
P/E fwd 9.6
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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 看空情景

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.

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3CAGR
期间2022-11-302023-11-302024-11-302025-11-30Trend
营业收入$17.61B$19.41B$21.51B$23.77B+10.5%
毛利$15.44B$17.06B$19.15B$21.22B+11.2%
营业利润$6.10B$6.65B$7.74B$8.71B+12.6%
净利润$4.76B$5.43B$5.56B$7.13B+14.5%
每股收益(摊薄)$10.10$11.82$12.36$16.70+18.2%
EBITDA$6.98B$7.78B$7.96B$9.82B+12.1%
研发$2.99B$3.47B$3.94B$4.29B+12.9%
销售管理费用$6.19B$6.76B$7.29B$8.06B+9.2%

质量评分

Piotroski F 评分
7 / 9
0–9 质量综合
Altman Z 评分
7.31
破产风险 (>3 安全)
Beneish M 评分
-2.85
盈利操纵风险
OCF / 净利润
1.41×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
38.9%
投入资本回报率
第 3 节

Numbers analysis

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
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