ADBE · Nasdaq · Services-Prepackaged Software
$254.80 · $108.8B market value · fiscal year to 28 Nov 2025
10 of 10
Buffett tests pass
Margin of safety 45%
Bear
$266.97
Base
$466.77
Bull
$747.79
Price $254.80
The price is below even the bear case.
Adobe sells software mainly on subscription, through Creative Cloud, Acrobat, Express, Firefly and its marketing platform, Adobe Experience Platform. Revenue was $23.8B and net income was $7.1B in the latest year, and our tests found no loss year across fifteen years of filings. Return on equity averaged 34%, and free cash flow has averaged 142% of reported profit, so the earnings look real in cash terms. On value, the base case is $466.77 per share against a price of $254.80, a 45% margin, but the bear case of $266.97 clears the price by only 4.6%. The pass status means the tests pass and the base case clears the required 25% margin; it does not mean the price is safe under every assumption.
Predictability: Medium
Adobe sells software mainly as subscriptions. Its main products are Creative Cloud, Acrobat, Express and Firefly for individuals and creative professionals, plus Adobe Experience Platform and related marketing tools for enterprises. Subscription revenue is recognised ratably over the contract term, so income arrives steadily over time. Revenue was $23.8B and net income was $7.1B in the latest year.
Inside the circle? The subscription model and a long run of consistent earnings give the business a steady revenue base that a careful owner can model. The filing also warns that competition, AI change, regulation and rising AI costs could shift pricing and margins within a ten-year window, and the excerpts do not show how the AI products will earn over that period. The cash flows look strong, but the moat depends on product choices that could change quickly.
Durability
Narrow
Pricing power
Some
Moat type
Switching costs, Intangibles
Adobe's protection comes mainly from switching costs, because its products are built to work together and customers gain little by moving between tools. Its Firefly models are described as commercially safe, and eligible enterprise customers can obtain an intellectual property indemnity, which adds a second point of difference. Returns on capital are high: return on invested capital averaged 41% and the lowest year was 26%, while gross margin averaged 87%. The filing itself describes limited barriers to entry and customer price sensitivity, which argues against a wide moat, and the excerpts do not show how the AI products will earn over a ten-year period. Our base-case value is $466.77 per share against a price of $254.80, but the bear case of $266.97 shows how much this depends on growth assumptions.
Threats to the moat
Capital allocation
Sound
Candour
Neutral
Adobe returns surplus cash mainly through share repurchases, and it pays no dividend. The filing says the repurchase programme is designed to return value to stockholders and to limit dilution from stock issued to staff, and the share count has fallen by -1.8% a year. Management has also agreed a large cash acquisition and spends heavily on AI development, but the excerpts give no return target for either. Buffett's $1 retained test is supported by 1.4×, yet that is a backward-looking measure and the value per share figures are estimates. The filing discloses a terminated deal and a termination fee plainly, which counts in management's favour on candour.
10 pass · 0 mixed · 0 fail · 0 can't tell
No loss years across 15 years of filings, with operating margin varying by 3.5% around its average.
Why this testReturn on equity averaged 34%, reaching 15% in 10 of the years measured; the weakest year was 16%.
Why this testDiscounted owner earnings
Bear
$266.97
Base
$466.77
Bull
$747.79
Price $254.80
The price is below even the bear case.
| Scenario | Starting owner earnings | Growth (yrs 1–5) | Terminal | Discount | Value / share |
|---|---|---|---|---|---|
| bear | $7.1B | 6.0% | 1.5% | 9.7% | $266.97 |
| base | $7.1B | 10.0% | 2.5% | 8.2% | $466.77 |
| bull | $7.1B | 13.0% | 3.0% | 7.2% | $747.79 |
Sensitivity
| Discount ↓ / Growth → | 6.0% | 8.0% | 10.0% | 12.0% | 14.0% |
|---|---|---|---|---|---|
| 6.2% | $581 | $655 | $738 | $830 |
The strongest bear case is that the earnings base looks stronger than the trend behind it. Normalised owner earnings are $7.1B, below the reported owner earnings of $7.9B, and the latest return on equity of 55% sits well above its average of 34%. The filing also shows that the prior year carried a large termination fee, so part of the recent growth is a recovery from a low base, and buybacks reduce book equity, which lifts the return ratio. Even on the base case, the bear value of $266.97 clears the price of $254.80 by only 4.6%, well short of the 25% required margin of safety.
AI products may not earn back their cost
Could break the thesispossibleThe filing calls its AI investments speculative and says new offerings may not be monetisable. If AI costs grow faster than paying users, the operating margin of 37% is exposed.
Pricing pressure in a market with weak barriers to entry
Could break the thesispossibleThe filing names limited barriers to entry and customer price sensitivity. Our earlier moat view rests on switching costs, and it would weaken if rivals offered cheaper AI tools that customers could adopt without changing their workflows.
Earnings base flattered by a weak comparison year
MateriallikelyOwner earnings of $7.9B compare with normalised owner earnings of $7.1B. The prior year included a termination fee, so one year of higher reported profit does not yet show consistent earning power.
Several principles support the case. Consistent earning power and high returns on equity and capital are the strongest evidence, with return on invested capital averaging 41% and the lowest year at 26%. Little debt also applies: total debt is $6.2B, payback is 0.9 yrs of normalised owner earnings, and interest cover is 33×. The one dollar retained test is met on the numbers (1.4×), but that is a look backwards. The moat is weaker than the returns suggest. Our moat read points to switching costs, yet the filing itself says there are 'limited barriers to entry' and cites 'customer price sensitivity', which are the conditions that test pricing power, the single most important question in Buffett's framework. Owner earnings are $7.9B reported and $7.1B normalised, and the reported maintenance capex estimate of $0.0 looks more like a gap in the data than a fact, so it should be checked before relying on it. On rates, the owner earnings yield of 6.6% sits close to the ten-year Treasury yield of 5.2%, so the cushion over a risk-free return is thin. On management, the filing says the repurchase programme is designed to 'return value to our stockholders and minimize dilution from stock issuances', and it discloses a terminated deal and its fee plainly, which fits Buffett's test of candour. The filing gives no return target for the large AI spending or the Semrush acquisition, so the circle of competence test cannot be fully met yet.
Growth in Total Adobe ARR and whether AI products are named as a source of it
The filing says it is uncertain whether new AI solutions will be monetisable, so the revenue line is the clearest test.
Cost of revenue and gross margin as AI inferencing costs grow
The filing says AI costs 'could adversely impact our margins', and the gross margin average is a core part of the moat case.
Any change in pricing, bundling or plan tiers for Creative Cloud and Acrobat
This is the direct test of pricing power that Buffett treats as the most important question.
Repurchases compared with free cash flow and any new borrowing
The filing notes new senior notes were issued in January 2025, and buybacks funded by debt would weaken the little debt test.
Completion and early results of the Semrush acquisition, expected in the first half of fiscal 2026
The filing gives no return target for the deal, so the outcome is the only evidence of its value to owners.
Questions the filings couldn't answer
How this was made
Adobe Inc · financial data to 28 Nov 2025 from SEC XBRL filings, narrative from the 10-K filed 15 Jan 2026. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-haiku-5.5. 27 filing quotes verified. Data completeness 100%. Analysed 20 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
“While our revenue and earnings are relatively predictable as a result of our subscription-based business model”
Management's discussion · filing
“We primarily recognize subscription revenue ratably over the term of agreements with our customers”
Management's discussion · filing
“license the majority of our software products through a subscription model where our customers purchase access to a product for a specific period”
Business · filing
“may adopt more aggressive pricing policies or may more effectively appeal to customers”
Risk factors · filing
“We participate in a highly competitive and rapidly evolving environment”
Business · filing
“Our competitive differentiation comes from the increased value we provide customers by integrating the Adobe Experience Platform with our comprehensive set of solutions”
Business · filing
“consumer reception and monetization pathways are uncertain, our strategies may not be successful”
Risk factors · filing
“we may have to adapt our business practices, contractual arrangements and services to comply with such obligations”
Risk factors · filing
“The markets for our solutions are characterized by rapid technological innovation, new industry standards, evolving distribution and sales models, limited barriers to entry, short product lifecycles, customer price sensitivity”
Business · filing
“may increase downward pressure on pricing and gross margins and adversely affect our renewal, upsell and cross-sell rates”
Risk factors · filing
“offering customers choice and flexibility without the friction of switching between workflows and platforms.”
Business · filing
“Firefly models are commercially safe. They are trained on data Adobe has the rights to use.”
Business · filing
“We primarily recognize subscription revenue ratably over the term of agreements with our customers, beginning with commencement of service.”
Management's discussion · filing
“These costs could adversely impact our margins as we continue to make significant investments in AI development”
Risk factors · filing
“Other companies have in the past, and may in the future prevent, limit or interfere with our ability to use third-party models in our solutions.”
Risk factors · filing
“designed to return value to our stockholders and minimize dilution from stock issuances”
Management's discussion · filing
“We do not anticipate paying any cash dividends in the foreseeable future.”
Management's discussion · filing
“we entered into a definitive agreement to acquire Semrush Holdings, Inc., a publicly held brand visibility platform company”
Management's discussion · filing
“During fiscal 2024, we incurred a $1 billion termination fee which resulted from termination of the Figma transaction.”
Management's discussion · filing
“Our senior notes do not contain any financial covenants.”
Management's discussion · filing
“These costs could adversely impact our margins as we continue to make significant investments in AI development”
Risk factors · filing
After-tax return on invested capital averaged 41% over 10 years and was 63% in the latest year.
Why this testTotal debt of $6.2B would take 0.9 yrs of normalised owner earnings to repay; operating income covers interest 33×. Both tests pass: payback within 4 years and interest cover of 8x or more.
Why this testNormalised owner earnings are $7.1B, and free cash flow has averaged 142% of reported profit.
Why this testCapital spending has averaged 0.5× depreciation; estimated maintenance capex was $0.0 last year.
Why this testEach dollar retained over the period has been matched by 1.4× of market value created ($40.2B retained in total).
Why this testThe diluted share count has changed by -1.8% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testAt $254.80, the price is 45% below the base-case value of $466.77 (the bear case is $266.97). The standard lens asks for a 25% margin.
Why this testThe owner-earnings yield is 6.6% against a 10-year Treasury yield of 5.2%.
Why this testRevenue growth (CAGR)
17%
Operating margin (avg)
32%
Return on equity (avg)
34%
ROIC (avg)
41%
Cash conversion
142%
Debt payback
0.9 yrs
Share count change (CAGR)
-1.8%
Owner earnings yield
6.6%
| $932 |
| 7.1% | $454 | $510 | $573 | $643 | $720 |
|---|
| 8.2% | $372 | $417 | $467 | $522 | $584 |
|---|
| 9.2% | $314 | $352 | $393 | $438 | $489 |
|---|
| 10.2% | $272 | $304 | $338 | $377 | $419 |
|---|
Green: at least 25% above the price. Amber: above it. Red: below it. n/a means the discount rate is at or below growth, where the model has no finite answer. The corners combine the most extreme assumptions, so treat them as bounds.
Discount rate: 10-year Treasury (5.2%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
Buybacks partly funded by new debt
MaterialpossibleTotal debt is $6.2B and interest cover is 33×, both passing the test. Debt rose after new senior notes were issued, and buyback payments in the year were larger than operating cash flow, so a weaker cash year would make repurchases harder to sustain.
Thin spread over government bond yields
MaterialpossibleThe owner-earnings yield of 6.6% sits only a little above the 10-year Treasury yield of 5.2%. Small moves in rates or growth would change the value by a large amount.
AI licensing and regulation costs
MaterialpossibleThe filing says third-party AI models may lack proper licences for their training data, and EU AI Act obligations apply in phases through 2030. Either could add cost or legal claims that the current figures do not show.
What would change the view
“The markets for our solutions are rapidly evolving and intensely competitive. We expect competition to continue to intensify.”
Risk factors · filing
“may increase downward pressure on pricing and gross margins and adversely affect our renewal, upsell and cross-sell rates”
Risk factors · filing
“there can be no assurance that our new or enhanced solutions and AI innovations will be successful, adopted or monetizable”
Risk factors · filing
“consumer reception and monetization pathways are uncertain, our strategies may not be successful”
Risk factors · filing
“Interest expense increased during fiscal 2025 as compared to fiscal 2024 primarily due to the senior notes issued in January 2025.”
Management's discussion · filing
“we may repurchase our shares in the open market or enter into structured repurchase agreements with third parties”
Management's discussion · filing