ADBEUS marketSoftware· Services-Prepackaged Software
FAIR VALUE (BLENDED)
$449.82
CURRENT PRICE
$234.74
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Graham number and Owner earnings (EPV) are shown but not counted in the estimate.
Plain-language read on what each number means — and which to trust for this company.
$468.60
FCF base $8.2B · growth 9.4% · WACC 9.5% · terminal 2.5%
$431.03
$91.37
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
Net-net value (NCAV): -$18.06 · Tangible book: -$4.05
$158.15
Shown for context — not counted in the blended fair value (growing company — a no-growth EPV understates it).
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.