Stock Analysis on Net

Adobe Inc. (NASDAQ:ADBE)

$24.99

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Adobe Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
Net income
Add: Income tax expense
Earnings before tax (EBT)
Add: Interest expense
Earnings before interest and tax (EBIT)
Add: Depreciation, amortization and accretion
Earnings before interest, tax, depreciation and amortization (EBITDA)

Based on: 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27), 10-K (reporting date: 2019-11-29).


The financial data exhibits a positive trend in profitability metrics over the analyzed periods. Net income has shown notable growth, increasing from $2,951 million in 2019 to $5,560 million in 2024. Although there was a dip in net income between 2020 and 2022, the subsequent years witnessed recovery and expansion.

Earnings before tax (EBT) display consistent growth throughout the period, rising from $3,205 million in 2019 to $6,931 million in 2024. This steady increase suggests improving operational performance before the impact of taxation.

Similarly, earnings before interest and tax (EBIT) follow an upward trajectory, starting at $3,362 million in 2019 and climbing to $7,100 million in 2024. EBIT's growth mirrors the trend seen in EBT, indicating effective management of costs related to operational activities.

EBITDA, representing earnings before interest, tax, depreciation, and amortization, also demonstrates a continuous increase from $4,099 million in 2019 to $7,957 million in 2024. This signifies enhanced cash-generating ability from core operations, with a more stable margin expansion than the absolute profit values.

Profitability Growth
All key profitability metrics—net income, EBT, EBIT, and EBITDA—show a substantial increase over six years, with net income nearly doubling, indicating strong financial performance and operational efficiency.
Interim Variations
Net income experienced a slight decline during 2021 and 2022, which may point to temporary operational challenges or increased expenses; however, the following years show recovery and further growth.
Efficiency and Earnings Quality
As EBITDA growth outpaces net income increases, it reflects possibly higher depreciation and amortization charges or interest expenses impacting the final net figures, yet cash flows from operations appear robust.
Consistency Across Metrics
The synchronized upward movement of EBT and EBIT confirms controlled interest and tax expenses, reinforcing the overall improvement in earnings quality.

Enterprise Value to EBITDA Ratio, Current

Adobe Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Earnings before interest, tax, depreciation and amortization (EBITDA)
Valuation Ratio
EV/EBITDA
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/EBITDA, Sector
Software & Services
EV/EBITDA, Industry
Information Technology

Based on: 10-K (reporting date: 2024-11-29).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Adobe Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1
Earnings before interest, tax, depreciation and amortization (EBITDA)2
Valuation Ratio
EV/EBITDA3
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/EBITDA, Sector
Software & Services
EV/EBITDA, Industry
Information Technology

Based on: 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27), 10-K (reporting date: 2019-11-29).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= ÷ =

4 Click competitor name to see calculations.


The financial data reveals fluctuating trends in the enterprise value (EV) and EBITDA of the company over the reported periods. The enterprise value exhibited notable volatility, reaching a peak of 265,229 million US dollars in the period ending December 1, 2023, after a decline to its lowest point of 155,690 million US dollars in the previous period ending December 2, 2022. This indicates periods of considerable market revaluation or changes in capital structure.

EBITDA displayed a consistent upward trajectory throughout the periods, increasing from 4,099 million US dollars in the period ending November 29, 2019, to 7,957 million US dollars by November 29, 2024. This steady growth in earnings before interest, tax, depreciation, and amortization suggests improving operational performance or enhanced profitability.

As a result of the movements in both EV and EBITDA, the EV/EBITDA ratio exhibited significant variation. Initially, the ratio was high, peaking at 43.06 in November 27, 2020, indicating a relatively high valuation compared to earnings. Subsequently, the ratio generally declined, reaching lows around 22.32 and 22.06 in December 2, 2022 and November 29, 2024, respectively, which could reflect either a more favorable valuation relative to earnings or increased earnings outpacing valuation expansion. The ratio’s fluctuations likely reflect changing investor sentiment, market conditions, or shifts in the company’s financial strategy.

Enterprise Value (EV)
Displayed notable volatility with values fluctuating between approximately 155.7 billion and 265.2 billion US dollars, peaking in late 2023 before falling back in 2024.
EBITDA
Consistently increased over the periods, almost doubling from 4,099 million US dollars in 2019 to 7,957 million in 2024, indicating steady earnings growth.
EV/EBITDA Ratio
Experienced significant variation, initially very high, before generally trending downward to levels near 22, suggesting evolving valuation perspectives relative to EBITDA growth.