|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 395.65 USD | +0.51% |
|
417.28 | +5.47% |
| 07-09 | Analog Devices Insider Sold Shares Worth $1,078,611, According to a Recent SEC Filing | MT |
| 07-09 | TSMC Unit Sells Empower Semiconductor Preferred Shares for $22 Million | MT |
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 | 192,716 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 67.32% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 196,804 | 195,406 | 194,201 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 63.84% | -0.71% | -0.62% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 41.7x | 33.3x | 29.5x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.65x | 5.51x | 5.22x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0x | 1.3x | 2.3x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 13.1x | 11.4x | 10.4x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 13.4x | 11.5x | 10.5x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 22.4x | 18.7x | 17x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 27.5x | 23.1x | 20.1x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 37.1x | 30.3x | 26.8x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.69% | 3.31% | 3.73% |
| Dividend per Share 2 | 2.76 | 2.97 | 3.44 | 3.62 | 3.96 | 4.289 | 4.761 | 5.262 |
| Rate of return | 1.58% | 2.05% | 2.16% | 1.61% | 1.69% | 1.08% | 1.2% | 1.33% |
| EPS 2 | 3.46 | 5.25 | 6.55 | 3.28 | 4.56 | 9.49 | 11.87 | 13.4 |
| Distribution rate | 79.8% | 56.6% | 52.5% | 110% | 86.8% | 45.2% | 40.1% | 39.3% |
| Net sales 1 | 7,318 | 12,014 | 12,306 | 9,427 | 11,020 | 14,735 | 16,935 | 18,555 |
| EBITDA 1 | 3,335 | 6,223 | 6,120 | 4,216 | 6,621 | 8,792 | 10,466 | 11,414 |
| EBIT 1 | 3,104 | 5,939 | 6,014 | 3,853 | 4,622 | 7,149 | 8,467 | 9,663 |
| Net income 1 | 1,390 | 2,749 | 3,315 | 1,635 | 2,267 | 4,645 | 5,687 | 6,584 |
| Net Debt 1 | 4,792 | 5,078 | 4,944 | 5,219 | 4,939 | 4,088 | 2,690 | 1,485 |
| Reference price 2 | 174.99 | 144.70 | 159.24 | 225.48 | 234.13 | 395.65 | 395.65 | 395.65 |
| Nbr of stocks (in thousands) | 537,411 | 514,342 | 498,314 | 496,493 | 491,955 | 487,087 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.48x | 13.29x | 22.27x | 1.09% | 193B | |
| 21.53x | 12.1x | 17.95x | 0.37% | 5,110B | |
| 24.24x | 11.51x | 15.57x | 1.06% | 1,951B | |
| 44.21x | 18.23x | 26.83x | 0.65% | 1,903B | |
| 13.64x | 8.31x | 10.06x | 0.05% | 1,106B | |
| 6.79x | 3.88x | 4.68x | 0.26% | 1,058B | |
| 101.1x | 17.74x | 66.34x | -.--% | 910B | |
| -314.07x | 9.96x | 29.65x | -.--% | 552B | |
| 270.68x | 57.95x | 122.67x | -.--% | 345B | |
| 40.17x | 13.73x | 26.33x | 1.87% | 283B | |
| Average | 24.98x | 16.67x | 34.24x | 0.54% | 1,341B | |
| Weighted average by Cap. | 22.01x | 13.45x | 23.86x | 0.47% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
