Adobe Inc. (ADBE): The market thinks it's a slow grower. The numbers disagree.

Summary: Adobe generates $7.8 billion in owner earnings, earns 30.8% ROIC against a 10% WACC proxy, and trades at a P/E of 13.9 - half the sector median. The market is pricing in 6.2% annual growth. Our engine's fundamental estimate is 16.2%. That gap is the story.

How we found it

ADBE appeared on a 52-week low screen filtered by Buffett score above 70. The Buffett score is our engine's 0–100 rating of business quality across his four tenets. Adobe scored 81. The screen is a filter, not a signal. We ran it through the three-mentor framework to see if the numbers hold up.

Three questions. Three mentors.

Graham asks whether it's safe. Buffett asks whether it's a great business. Damodaran asks whether the price is right. All three agree on the operational quality. They disagree sharply on what that quality is worth, and that divergence is where the analysis gets interesting.

Is it safe?

Graham's defensive checklist scores Adobe at 3 out of 7. Revenue clears his $400M threshold; Adobe does $21.5 billion annually. EPS has grown 65.2% over five years. The P/E of 13.9x sits below his 15x ceiling, which is unusual for a large-cap technology company. Those three pass.

The rest fail. The current ratio is 0.91, well below his 2.0 floor. No dividend. P/E × P/B comes in at 117.7 against his 22.5 limit. The Graham Number is $104.24, which puts the current price of $238.44 at a –129% margin of safety. The D/E ratio of 58.3 is the number that would end the conversation for Graham before it started.

The Altman Z-score of 7.2 puts Adobe firmly in the safe zone for bankruptcy risk. But Graham's framework is not about bankruptcy risk; it's about the price you pay for certainty. At $238, Adobe offers none of that.

Graham verdict: AVOID

Is it a great business?

Buffett's framework scores Adobe 81 out of 100. The business case is genuinely exceptional. ROIC of 30.8% against a 10% WACC proxy is not just good capital allocation, it's the kind of spread that compounds meaningfully over a decade. ROE of 58.8% is in the top tier for any sector. Every dollar retained has created $6.31 in market value, which is Buffett's one-dollar premise passed with room to spare.

Owner earnings are $7.8 billion and growing. Net margin is 29.5%. Free cash flow margin is 41.4% and trending upward. Revenue consistency scores 8 out of 8, standard deviation of just 0.3%, which means the revenue line is as predictable as a subscription business should be. Interest coverage sits at 34.2x, which makes the D/E ratio look less alarming in practice.

Two things drag the score down. Debt discipline scores 0 out of 5. The D/E of 58.3 sits well outside Buffett's comfort zone, even if the cash generation makes it serviceable. The Owner Earnings DCF puts fair value at $657.16, a 176% premium to the current price of $238.44, with a 63.7% margin of safety on that basis.

Buffett verdict: BUY

Is it worth the price?

Damodaran's DCF anchors on $353.90 in the base case, using 16.2% growth and a 12.2% WACC. The bear case lands at $294.88; the bull case at $429.71. All three scenarios sit above the current price of $238.44.

The reverse DCF is the number worth sitting with. The market is pricing in 6.2% annual growth. Our fundamental estimate is 16.2%. Adobe has compounded revenue at well above that rate for years. The question is not whether 6.2% is achievable; it almost certainly is. The question is whether the market's pessimism is justified, given the AI product cycle Adobe is currently running through.

The catch: 69.3% of the intrinsic value sits in terminal value. That is an assumption, not a fact. Small changes in the perpetual growth rate move fair value by $50 or more. On relative valuation, Adobe trades at a 50% discount to sector peers on P/E (13.9x vs. 28x median) and a 50% discount on EV/EBITDA (9.95x vs. 20x median). The P/B premium of 21% over peers is the only metric where it looks expensive. For a business generating 58.8% ROE, a P/B premium is not a red flag; it's arithmetic.

Damodaran verdict: WATCH

The verdict

WATCH

The four valuation models split cleanly into two families, and they tell different stories.

The screening models: Graham Number ($104) and PEG Fair Value ($20) are floor tools. They are designed to screen out risk, not to price quality businesses. Their spread is $84, but that's expected: one anchors on book value, the other on growth-adjusted earnings. Neither is a price target. Both are saying the same thing: Adobe is not cheap on a safety-first basis.

The intrinsic value models: Owner Earnings DCF ($657) and Damodaran DCF ($354), are where the real valuation disagreement lives. Their spread is $303, driven almost entirely by one assumption: how long Adobe can sustain 16%+ growth. Buffett's model assumes it continues indefinitely. Damodaran's model applies a higher discount rate and a more conservative terminal assumption. Both sit well above $238.44. The DCF disagreement is not a reason to avoid; it's a prompt to think carefully about your growth assumption before sizing a position.

The overall cross-model dispersion of 224% is real, but most of it comes from including screening floors alongside intrinsic value estimates. Strip out the floor models, and the two DCF methods disagree by 46%; wide but not unusual for a high-growth technology company where terminal value carries 69% of the weight. The blended DCF fair value is $506. At $238.44, you are buying a business with 30.8% ROIC, $7.8 billion in owner earnings, and a 41.4% free cash flow margin at a price the market has assigned on the assumption of 6.2% perpetual growth.

The D/E of 58.3 is the structural caveat. It's not a reason to avoid, yet a reason to size conservatively and watch the refinancing calendar. At $238, the margin of safety against the Damodaran base case is 33%. At $200 or below, it becomes difficult to argue with across both DCF methods. This is not a pass. It's a price question.

Run your next analysis

The analysis above took our engine seconds to calculate. The narrative took us longer to write. If you want the calculation layer on any stock, in under 10 minutes, on your phone:

Run your own Tenets screening - join the waitlist →

The Tenet is published by Tenets - Automated stock analysis for the disciplined value investor. Graham, Buffett, Damodaran; calculated, not generated.