Is ADBE overvalued?

12 Haz

I ran a DCF model using exponentially smoothed revenue forecasts to fit the future growth rate characteristics of a mature growth company like ADBE. My Cost of Equity was calculated with CAPM using Prof. Damodaran's cash yield ERP (6.01%) and my terminal value was calculated with 2047 price-to-sales of 20 for my bull case, 15 for my base case, and 10 for my bear case. My PTs are $436.24 for my bull case, $381.53 for my base case, and $326.82 for my bear case.