|
Market Closed -
Other stock markets
|
Pre-market 20:00:00 | |||
| 372.46 USD | -0.77% |
|
376.92 | +1.20% |
| 07-14 | KeyBanc Adjusts Price Target on Analog Devices to $525 From $500, Maintains Overweight Rating | MT |
| 07-13 | Iranian-born engineer convicted in US of exporting technology to Iran | RE |
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 | 181,420 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 57.51% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 185,509 | 184,110 | 182,905 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 54.44% | -0.75% | -0.65% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 39.3x | 30.6x | 26.6x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.3x | 5.14x | 4.9x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0x | 1.1x | 1.8x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 12.3x | 10.7x | 9.66x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 12.5x | 10.8x | 9.74x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 21.9x | 17.6x | 16.6x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 25.9x | 21.6x | 18.8x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 35.5x | 27.9x | 24.7x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.81% | 3.58% | 4.05% |
| Dividend per Share 2 | 2.76 | 2.97 | 3.44 | 3.62 | 3.96 | 4.298 | 4.761 | 5.262 |
| Rate of return | 1.58% | 2.05% | 2.16% | 1.61% | 1.69% | 1.15% | 1.28% | 1.41% |
| EPS 2 | 3.46 | 5.25 | 6.55 | 3.28 | 4.56 | 9.484 | 12.18 | 13.98 |
| Distribution rate | 79.8% | 56.6% | 52.5% | 110% | 86.8% | 45.3% | 39.1% | 37.6% |
| Net sales 1 | 7,318 | 12,014 | 12,306 | 9,427 | 11,020 | 14,803 | 17,032 | 18,785 |
| EBITDA 1 | 3,335 | 6,223 | 6,120 | 4,216 | 6,621 | 8,466 | 10,466 | 11,012 |
| EBIT 1 | 3,104 | 5,939 | 6,014 | 3,853 | 4,622 | 7,155 | 8,543 | 9,710 |
| Net income 1 | 1,390 | 2,749 | 3,315 | 1,635 | 2,267 | 4,638 | 5,834 | 6,763 |
| 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 | 372.46 | 372.46 | 372.46 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.57x | 12.65x | 21.26x | 1.14% | 183B | |
| 21.46x | 12.08x | 17.91x | 0.37% | 4,912B | |
| 21.42x | 10.42x | 14.13x | 1.16% | 1,833B | |
| 40.94x | 16.87x | 24.83x | 0.7% | 1,764B | |
| 11.67x | 7.06x | 8.54x | 0.06% | 959B | |
| 5.69x | 3.28x | 3.94x | 0.31% | 903B | |
| 91.78x | 16.02x | 59.98x | -.--% | 808B | |
| -249.09x | 8.44x | 25.13x | -.--% | 478B | |
| 220.75x | 47.07x | 99.71x | -.--% | 285B | |
| 36.78x | 12.63x | 24.29x | 2.03% | 258B | |
| Average | 24.10x | 14.65x | 29.97x | 0.58% | 1,238B | |
| Weighted average by Cap. | 21.66x | 12.43x | 21.69x | 0.51% |
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
