← ADBE forward model

ADBE · Forward model · Business Professionals & Consumers · Bull case

What has to happen in Business Professionals & Consumers

Model as of

This page changes Business Professionals & Consumers inside the complete ADBE model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

ADBE forward model
Horizon
Consolidated fair value $378.83 all other verticals held in this portfolio case
Final-quarter revenue $2.67B 29% of company revenue
Explicit segment contribution $32.58B EBITDA less segment capex, before corporate items

AI adds to the franchise faster than it erodes it: terminal sequential growth is 0.4 points higher on every line, margins run 1.5 points above the disclosed level as AI-first products carry premium pricing, and the exit holds 13.0x EBITDA - still below the multiple the market paid through most of 2025. The evidence is the basis quarter itself. AI-first ARR tripled year over year past $500m, Adobe raised the fiscal 2026 revenue and non-GAAP EPS targets on the print, and the quarter beat the midpoint of its own revenue guide by about $163m of which only about $40m came from Semrush. Fiscal 2030 revenue reaches $34.5bn and fair value is $378.83, 30% above the price and just under the $385 target Phillip Securities carried in June 2026. What this case does not reach is a re-rating back to the 20x-plus EBITDA multiple Adobe held in fiscal 2023; 13.0x still assumes the AI question is never fully answered.

Business Professionals & Consumers

Basis quarter$1.85B
Final quarter$2.67B
Implied CAGR+8%
Final revenue mix29%

Acrobat, Acrobat AI Assistant, Acrobat Studio and Adobe Express: 28.0% of revenue in the basis quarter and the faster-growing of the two disclosed groups, up 16% year over year for six straight quarters. The strategic argument is reach, since Acrobat Reader is freemium and the funnel is measured in billions of users, and the monetisation argument is that AI assistants convert document consumption into a subscription. Adobe attributes the growth to one product, Acrobat. As with the other customer group, revenue is published and the seat base behind it is not, so the driver is a sequential growth rate calibrated to guidance rather than a subscriber count Adobe has never disclosed.

Last four quarters
2025 Q3 $1.65B Reported
2025 Q4 $1.72B Estimated
2026 Q1 $1.78B Reported
2026 Q2 $1.85B Reported
Adobe Acrobat subscriptions across desktop, mobile and webAcrobat AI Assistant and PDF SpacesAcrobat StudioAdobe Express
Sequential growth +1.9%/qtr decaying toward +1.4% Smooths the guided 1.46% Q3 and 3.5% Q4 zigzag; lands both the quarter and the year in range.
Business Professionals & Consumers

Latest: $2.67B (2031Q2E)

Period Value
2024Q1 $1.34B
2024Q2 $1.39B
2024Q3 $1.44B
2024Q4 $1.50B
2025Q1 $1.53B
2025Q2 $1.59B
2025Q3 $1.65B
2025Q4 $1.72B
2026Q1 $1.78B
2026Q2 $1.85B
2026Q3E $1.89B
2026Q4E $1.92B
2027Q1E $1.96B
2027Q2E $2.00B
2027Q3E $2.03B
2027Q4E $2.07B
2028Q1E $2.11B
2028Q2E $2.15B
2028Q3E $2.19B
2028Q4E $2.23B
2029Q1E $2.27B
2029Q2E $2.31B
2029Q3E $2.35B
2029Q4E $2.40B
2030Q1E $2.44B
2030Q2E $2.48B
2030Q3E $2.53B
2030Q4E $2.58B
2031Q1E $2.62B
2031Q2E $2.67B

Assumptions & reasoning

  • Ten contiguous quarters on the same disclosure basis as the other customer group, with the same three estimated quarters derived the same way and closed by the same fiscal-year sums: 1,339 + 1,389 + 1,437 + 1,497 = 5,662 for fiscal 2024 and 1,534 + 1,595 + 1,648 + 1,718 = 6,495 for fiscal 2025, both equal to the 10-K.
  • Adobe's own fiscal 2026 guidance for this line is not internally consistent quarter to quarter: the third-quarter range implies a 1.46% sequential step and the full-year range then implies about 3.5% in the fourth. No mechanism is given for the step-up, so the model smooths it to 1.90%, which lands Q3 at $1,888m inside the guided $1.87-1.89bn and the year at $7,446m inside the guided $7.44-7.48bn.
  • The margin carried here is the consolidated subscription gross margin of 90.9%, the same figure used for the other customer group, because Adobe publishes no cost of revenue by customer group at all. Splitting one disclosed margin into two undisclosed ones would be invention, so the model does not.
  • No Acrobat or Express subscriber count or price is published, so nothing in this line separates seats from pricing. A 16% growth rate that is mostly price is a different business from one that is mostly seats, and the disclosure does not say which it is.
ADBE model map

Explore another vertical