Adobe Inc. (ADBE) DCF Valuation

Adobe Inc. (ADBE) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Adobe Inc. (ADBE) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain mastery over your Adobe Inc. (ADBE) valuation analysis with our sophisticated DCF Calculator! Featuring real-time (ADBE) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine Adobe Inc. (ADBE) intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 12,868.0 15,785.0 17,606.0 19,409.0 21,505.0 24,475.1 27,855.4 31,702.6 36,081.1 41,064.3
Revenue Growth, % 0 22.67 11.54 10.24 10.8 13.81 13.81 13.81 13.81 13.81
EBITDA 5,133.0 6,675.0 7,055.0 6,650.0 6,741.0 9,195.6 10,465.7 11,911.1 13,556.2 15,428.4
EBITDA, % 39.89 42.29 40.07 34.26 31.35 37.57 37.57 37.57 37.57 37.57
Depreciation 844.0 861.0 939.0 .0 .0 849.1 966.4 1,099.9 1,251.8 1,424.7
Depreciation, % 6.56 5.45 5.33 0 0 3.47 3.47 3.47 3.47 3.47
EBIT 4,289.0 5,814.0 6,116.0 6,650.0 6,741.0 8,346.5 9,499.3 10,811.2 12,304.4 14,003.8
EBIT, % 33.33 36.83 34.74 34.26 31.35 34.1 34.1 34.1 34.1 34.1
Total Cash 5,992.0 5,798.0 6,096.0 7,842.0 7,886.0 9,545.1 10,863.3 12,363.7 14,071.3 16,014.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,398.0 1,878.0 2,065.0 2,224.0 2,072.0
Account Receivables, % 10.86 11.9 11.73 11.46 9.63
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 306.0 312.0 379.0 314.0 361.0 479.9 546.2 621.6 707.5 805.2
Accounts Payable, % 2.38 1.98 2.15 1.62 1.68 1.96 1.96 1.96 1.96 1.96
Capital Expenditure -419.0 -330.0 -442.0 -360.0 -232.0 -528.2 -601.2 -684.2 -778.7 -886.2
Capital Expenditure, % -3.26 -2.09 -2.51 -1.85 -1.08 -2.16 -2.16 -2.16 -2.16 -2.16
Tax Rate, % 19.78 19.78 19.78 19.78 19.78 19.78 19.78 19.78 19.78 19.78
EBITAT 5,402.3 4,914.1 4,841.5 5,309.0 5,407.6 7,073.5 8,050.4 9,162.2 10,427.7 11,867.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 4,735.3 4,971.1 5,218.5 4,725.0 5,374.6 6,864.4 8,106.1 9,225.7 10,499.9 11,950.0
WACC, % 10.4 10.38 10.37 10.38 10.38 10.38 10.38 10.38 10.38 10.38
PV UFCF
SUM PV UFCF 34,096.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 12,428
Terminal Value 194,735
Present Terminal Value 118,837
Enterprise Value 152,934
Net Debt -1,557
Equity Value 154,491
Diluted Shares Outstanding, MM 450
Equity Value Per Share 343.31

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Adobe Inc.’s financial data pre-filled to accelerate your analysis.
  • Automatic DCF Outputs: The template calculates Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Pre-Loaded Data: Adobe’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See Adobe’s intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  • Step 1: Download the prebuilt Excel template with Adobe’s data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Adobe’s intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator?

  • Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and consultants.
  • Accurate Data: Adobe’s historical and projected financials preloaded for precision.
  • Forecast Simulation: Effortlessly test various scenarios and assumptions.
  • Transparent Results: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance to navigate the process smoothly.

Who Should Use This Product?

  • Professional Investors: Create comprehensive and trustworthy valuation models for portfolio assessments of Adobe Inc. (ADBE).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Adobe Inc. (ADBE) stock.
  • Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
  • Tech Enthusiasts: Gain insights into how technology firms like Adobe Inc. (ADBE) are appraised in the financial market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Adobe Inc. (ADBE)’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.

No products were found matching.