Adobe (XSWX:ADBE) Intrinsic Value: Projected FCF: CHF238.57 (As of Sep. 07, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XSWX:ADBE Adobe Inc XSWX:ADBE
88 GF Score
Price CHF207.00
GF Value CHF461.35
View Full Analysis

What is Adobe Intrinsic Value: Projected FCF?

Adobe XSWX:ADBE 88 Intrinsic Value: Projected FCF is CHF238.57 as of Sep. 07, 2026. GuruFocus rates XSWX:ADBE with a GF Score™ of 88/100 and a GF Value™ of CHF461.35. Among 1,474 Software companies, Adobe ranks better than 71.98% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-07), Adobe's Intrinsic Value: Projected FCF is CHF238.57. The stock price of Adobe is CHF207.00. Therefore, Adobe's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

The historical rank and industry rank for Adobe's Intrinsic Value: Projected FCF or its related term are showing as below:

XSWX:ADBE' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.84   Med: 2.92   Max: 4.77
Current: 0.87

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Adobe was 4.77. The lowest was 0.84. And the median was 2.92.

XSWX:ADBE's Price-to-Projected-FCF is ranked better than
71.98% of 1474 companies
in the Software industry
Industry Median: 1.44 vs XSWX:ADBE: 0.87

Adobe  (XSWX:ADBE) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Adobe's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=207.00/268.89088417048
=0.77

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Adobe Intrinsic Value: Projected FCF Related Terms


Adobe Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Adobe's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Adobe Intrinsic Value: Projected FCF Chart

Adobe Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

Adobe Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 223.48 224.45

XSWX:ADBE vs ADP, SNOW, INTU: Intrinsic Value: Projected FCF Comparison

For the Software - Application subindustry, Adobe's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Adobe Price-to-Projected-FCF vs Software Industry

For the Software industry and Technology sector, Adobe's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Adobe's Price-to-Projected-FCF falls into.


XSWX:ADBE
88GF Score
Adobe Inc XSWX:ADBE
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Adobe Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Adobe's Free Cash Flow(6 year avg) = CHF6,787.18.

Adobe's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (May26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*6787.1848+9023.201*0.8)/402.000
=268.89

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of CHF238.57 mean?
Adobe (XSWX:ADBE) has a Intrinsic Value: Projected FCF of CHF238.57 as of Sep. 07, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Adobe and its competitors. According to the industry distribution chart, Adobe ranks #413 out of 1474 companies in the Software industry, placing it in the top 28%.
Is Adobe's Intrinsic Value: Projected FCF too high?
Adobe's current Intrinsic Value: Projected FCF is CHF238.57. Based on the distribution chart, Adobe ranks #413 out of 1474 companies in the Software industry, which is above the industry midpoint. Overall, Adobe has a GF Score™ of 88/100, reflecting its overall financial health beyond just this single metric.
How does Adobe's Intrinsic Value: Projected FCF compare to ADP and SNOW?
According to the Software industry distribution chart, Adobe ranks #413 out of 1474 companies for Intrinsic Value: Projected FCF. This puts Adobe in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.44. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Software company?
The median Intrinsic Value: Projected FCF among Software companies is 1.44, based on 1,474 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Adobe and its competitors. For the Software industry, the median Intrinsic Value: Projected FCF is 1.44 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Adobe's current Intrinsic Value: Projected FCF is CHF238.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Adobe stock overvalued right now?
Adobe (XSWX:ADBE) has a current Intrinsic Value: Projected FCF of CHF238.57. The stock's GF Value™ is CHF461.35, compared to a current price of CHF207.00 — trading 55.1% below its estimated fair value. The current Intrinsic Value: Projected FCF is CHF238.57. Adobe's overall GF Score™ is 88/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Adobe (XSWX:ADBE), the current Intrinsic Value: Projected FCF is CHF238.57 as of Sep. 07, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Adobe (XSWX:ADBE) Overvalued in 2026?

Based on GuruFocus' analysis, Adobe stock appears to be undervalued. The current stock price of CHF207.00 is trading 55.1% below its estimated GF Value™ of CHF461.35.

Key valuation signals for XSWX:ADBE:

  • Intrinsic Value: Projected FCF: CHF238.57
  • GF Value™: CHF461.35 vs. price of CHF207.00 (55.1% below fair value)
  • GF Score™: 88/100

No single metric tells the full story. See the XSWX:ADBE stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Adobe Business Description

Address 345 Park Avenue, San Jose, CA, USA, 95110-2704
Adobe provides content creation, document management, and digital marketing and advertising software and services to creative professionals and marketers for creating, managing, delivering, measuring, optimizing, and engaging with compelling content multiple operating systems, devices, and media. The company operates with three segments: digital media content creation, digital experience for marketing solutions, and publishing for legacy products (less than 5% of revenue).
88GF Score

Get the complete analysis for XSWX:ADBE

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

CHF207.00
Price
CHF461.35
GF Value