|
Real-time Estimate
Cboe BZX
14:58:46 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 395.10 USD | +0.38% |
|
+2.86% | +45.26% |
| 09-23 | Analog Devices Insider Sold Shares Worth $573,285, According to a Recent SEC Filing | MT |
| 09-22 | Analog Devices, Inc. Presents at U.S. All Stars Conference, Sep-22-2026 12:00 PM |
Company Valuation: Analog Devices, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 94,042 | 74,425 | 79,352 | 111,949 | 115,182 | 190,725 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 65.59% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 197,089 | 194,732 | 193,309 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 64.08% | -1.2% | -0.73% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 39.8x | 29x | 25.6x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.71x | 5.47x | 5.2x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0x | 0.8x | 1.9x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 12.6x | 10.5x | 9.37x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 13x | 10.7x | 9.5x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 22.3x | 18.4x | 16.4x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 26.3x | 20.6x | 18.1x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 37.3x | 27.1x | 24.7x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.68% | 3.69% | 4.05% |
| Dividend per Share 2 | 2.76 | 2.97 | 3.44 | 3.62 | 3.96 | 4.254 | 4.705 | 5.126 |
| Rate of return | 1.58% | 2.05% | 2.16% | 1.61% | 1.69% | 1.08% | 1.2% | 1.3% |
| EPS 2 | 3.46 | 5.25 | 6.55 | 3.28 | 4.56 | 9.893 | 13.56 | 15.39 |
| Distribution rate | 79.8% | 56.6% | 52.5% | 110% | 86.8% | 43% | 34.7% | 33.3% |
| Net sales 1 | 7,318 | 12,014 | 12,306 | 9,427 | 11,020 | 15,134 | 18,212 | 20,346 |
| EBITDA 1 | 3,335 | 6,223 | 6,120 | 4,216 | 6,621 | 8,834 | 10,592 | 11,795 |
| EBIT 1 | 3,104 | 5,939 | 6,014 | 3,853 | 4,622 | 7,486 | 9,457 | 10,690 |
| Net income 1 | 1,390 | 2,749 | 3,315 | 1,635 | 2,267 | 4,847 | 6,521 | 7,504 |
| Net Debt 1 | 4,792 | 5,078 | 4,944 | 5,219 | 4,939 | 6,364 | 4,008 | 2,584 |
| Reference price 2 | 174.99 | 144.70 | 159.24 | 225.48 | 234.13 | 393.60 | 393.60 | 393.60 |
| Nbr of stocks (in thousands) | 537,411 | 514,342 | 498,314 | 496,493 | 491,955 | 484,565 | - | - |
| Announcement Date | 11/23/21 | 11/22/22 | 11/21/23 | 11/26/24 | 11/25/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.79x | 13.02x | 22.27x | 1.08% | 191B | |
| 22.58x | 12.82x | 19.43x | 0.34% | 5,435B | |
| 23.01x | 11.3x | 15.32x | 1.09% | 2,020B | |
| 38.27x | 16.13x | 23.69x | 0.74% | 1,684B | |
| 14.84x | 9.07x | 10.93x | 0.05% | 1,222B | |
| 110.32x | 19.99x | 75.97x | -.--% | 1,029B | |
| 5.27x | 3.41x | 4.12x | 0.19% | 1T | |
| -53.29x | 10.61x | 29.52x | -.--% | 646B | |
| 246.14x | 54.08x | 110.16x | -.--% | 331B | |
| Average | 49.66x | 16.71x | 34.60x | 0.39% | 1,507B | |
| Weighted average by Cap. | 31.37x | 13.42x | 24.48x | 0.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADI Stock
- Valuation Analog Devices, Inc.
Select your edition
All financial news and data tailored to specific country editions
