|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 305.18 USD | +3.22% |
|
+2.45% | +12.58% |
| 10:40am | BofA Securities Adjusts Analog Devices Price Target to $350 From $320 | MT |
| 01-16 | Morgan Stanley Adjusts Analog Devices Price Target to $314 From $293, Maintains Overweight Rating | MT |
Company Valuation: Analog Devices, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 94,042 | 74,425 | 79,352 | 111,949 | 115,182 | 144,776 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 25.69% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 148,380 | 148,790 | 145,805 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 23.53% | 0.28% | -2.01% |
| P/E ratio | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 41x | 34.5x | 28.7x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 4.26x | 4.25x | 4.02x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0.7x | 1.8x | 1.4x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 11.1x | 10.2x | 9.2x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 11.3x | 10.5x | 9.26x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 18.9x | 17.1x | 14.6x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 25.3x | 22.6x | 19.3x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 31.5x | 27.4x | 25x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 3.18% | 3.64% | 4% |
| Dividend per Share 2 | 2.76 | 2.97 | 3.44 | 3.62 | 3.96 | 4.193 | 4.613 | 5.087 |
| Rate of return | 1.58% | 2.05% | 2.16% | 1.61% | 1.69% | 1.42% | 1.56% | 1.72% |
| EPS 2 | 3.46 | 5.25 | 6.55 | 3.28 | 4.56 | 7.208 | 8.573 | 10.31 |
| Distribution rate | 79.8% | 56.6% | 52.5% | 110% | 86.8% | 58.2% | 53.8% | 49.4% |
| Net sales 1 | 7,318 | 12,014 | 12,306 | 9,427 | 11,020 | 13,086 | 14,232 | 15,744 |
| EBITDA 1 | 3,335 | 6,223 | 6,120 | 4,216 | 6,621 | 7,845 | 8,704 | 9,965 |
| EBIT 1 | 3,104 | 5,939 | 6,014 | 3,853 | 4,622 | 5,855 | 6,598 | 7,550 |
| Net income 1 | 1,390 | 2,749 | 3,315 | 1,635 | 2,267 | 3,551 | 4,147 | 4,891 |
| Net Debt 1 | 4,792 | 5,078 | 4,944 | 5,219 | 4,939 | 3,604 | 4,014 | 1,029 |
| Reference price 2 | 174.99 | 144.70 | 159.24 | 225.48 | 234.13 | 295.67 | 295.67 | 295.67 |
| Nbr of stocks (in thousands) | 537,411 | 514,342 | 498,314 | 496,493 | 491,955 | 489,654 | - | - |
| Announcement Date | 11/23/21 | 11/22/22 | 11/21/23 | 11/26/24 | 11/25/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.02x | 11.34x | 18.91x | 1.42% | 145B | |
| 38.76x | 19.96x | 31.21x | 0.02% | 4,327B | |
| 42.95x | 16.56x | 25.01x | 0.79% | 1,577B | |
| 27.47x | 11.66x | 16.97x | 1.14% | 1,455B | |
| 11.64x | 5.27x | 7.91x | 0.13% | 411B | |
| 94.26x | 10.88x | 53.34x | -.--% | 378B | |
| 13.24x | 5.31x | 8.55x | 0.25% | 347B | |
| -848.21x | 4.97x | 20.01x | -.--% | 242B | |
| 34.6x | 10.27x | 22.51x | 2.89% | 172B | |
| 15.87x | 3.68x | 10.08x | 2.34% | 164B | |
| Average | -52.84x | 9.99x | 21.45x | 0.9% | 921.75B | |
| Weighted average by Cap. | 14.06x | 15.49x | 25.89x | 0.46% |
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
- Equities
- ADI Stock
- Valuation Analog Devices, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition