← ADBE forward model

ADBE · Forward model · Creative & Marketing Professionals

What has to happen in Creative & Marketing Professionals

Model as of

This page changes Creative & Marketing Professionals 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 $310.37 all other verticals held in this portfolio case
Final-quarter revenue $6.06B 69% of company revenue
Explicit segment contribution $75.68B EBITDA less segment capex, before corporate items

Creative & Marketing Professionals

Basis quarter$4.54B
Final quarter$6.06B
Implied CAGR+6%
Final revenue mix69%

The larger of the two customer groups Adobe discloses and 68.6% of revenue in the basis quarter: Creative Cloud flagship apps - Photoshop, Lightroom, Illustrator, Premiere - together with the entire former Digital Experience stack of Experience Platform, Analytics, Real-Time CDP, Experience Manager, Marketo and GenStudio, plus Semrush from 28 April 2026. Revenue is subscription recognised ratably, so a quarter is set by the contracted base rather than by that quarter's selling, and the line has grown between 2.0% and 3.4% sequentially for ten straight quarters without a single down quarter. The driver is growth rather than subscribers times price because Adobe publishes this line's revenue and nothing underneath it: no subscriber count, no ARPU, and no ARR by customer group.

Last four quarters
2025 Q3 $4.12B Reported
2025 Q4 $4.25B Estimated
2026 Q1 $4.39B Reported
2026 Q2 $4.54B Reported
Creative Cloud Pro and the flagship creative applicationsAdobe Firefly and Firefly ServicesCustomer experience orchestration: Experience Platform, Analytics, Real-Time CDP, Experience Manager, Commerce, GenStudioAdobe Marketo Engage and Adobe CampaignSemrush search-engine and generative-engine optimisation, consolidated from 28 April 2026
Sequential growth +1.6%/qtr decaying toward +1.3% Lands FY26 Q3 at $4,612m inside the guided $4.61-4.64bn and the year inside $18.21-18.27bn.
Creative & Marketing Professionals

Latest: $6.06B (2031Q2E)

Period Value
2024Q1 $3.55B
2024Q2 $3.64B
2024Q3 $3.71B
2024Q4 $3.84B
2025Q1 $3.92B
2025Q2 $4.02B
2025Q3 $4.12B
2025Q4 $4.25B
2026Q1 $4.39B
2026Q2 $4.54B
2026Q3E $4.61B
2026Q4E $4.69B
2027Q1E $4.76B
2027Q2E $4.83B
2027Q3E $4.91B
2027Q4E $4.98B
2028Q1E $5.06B
2028Q2E $5.13B
2028Q3E $5.21B
2028Q4E $5.28B
2029Q1E $5.35B
2029Q2E $5.43B
2029Q3E $5.51B
2029Q4E $5.58B
2030Q1E $5.66B
2030Q2E $5.74B
2030Q3E $5.82B
2030Q4E $5.89B
2031Q1E $5.97B
2031Q2E $6.06B

Assumptions & reasoning

  • Ten contiguous quarters. Seven are read straight off a filed revenue-disaggregation table in a 10-Q or the 10-K; three are marked estimated because they are arithmetic on two filed figures - 2024 Q1 is the six months ended 31 May 2024 less the three months ended 31 May 2024, and 2024 Q4 and 2025 Q4 are each a 10-K full year less the matching nine-month figure from that year's third-quarter 10-Q.
  • Both derived years close exactly against the 10-K: 3,550 + 3,643 + 3,715 + 3,841 = 14,749 for fiscal 2024 and 3,922 + 4,019 + 4,117 + 4,245 = 16,303 for fiscal 2025, which are the figures Adobe reports for those years.
  • This is not a segment. Adobe combined Digital Media, Digital Experience and Publishing and Advertising into one reportable segment in fiscal 2026 Q1 and recast prior periods, so there is no segment revenue or segment profit split left to model. What survives is the customer-group revenue disaggregation in Note 2, and that is exactly what this vertical carries.
  • Sequential growth of 1.65% lands fiscal 2026 Q3 at $4,612m against guidance of $4.61bn to $4.64bn, and the fiscal year at $18,224m against guidance of $18.21bn to $18.27bn. The basis quarter itself grew 3.37% sequentially, so the model is carrying management's guided deceleration rather than the trailing rate.
  • Adobe warns the split is not perfectly clean: revenue attributable to certain product entitlements may be recognised in either customer group, so a shift in how a bundled entitlement is booked would move revenue between this line and Business Professionals & Consumers without changing the total.
ADBE model map

Explore another vertical