|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 371.86 USD | -2.19% |
|
-0.93% | +37.12% |
| 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 | 181,128 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 57.25% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 185,217 | 183,818 | 182,613 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 54.19% | -0.76% | -0.66% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 39.2x | 30.4x | 26.6x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.29x | 5.13x | 4.89x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0x | 1.1x | 1.9x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 12.2x | 10.6x | 9.61x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 12.5x | 10.7x | 9.69x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 21.9x | 18.2x | 16.6x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 25.9x | 21.4x | 18.7x |
| 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% | 2.82% | 3.59% | 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% | 1.16% | 1.28% | 1.41% |
| EPS 2 | 3.46 | 5.25 | 6.55 | 3.28 | 4.56 | 9.491 | 12.24 | 13.98 |
| Distribution rate | 79.8% | 56.6% | 52.5% | 110% | 86.8% | 45.3% | 38.9% | 37.6% |
| Net sales 1 | 7,318 | 12,014 | 12,306 | 9,427 | 11,020 | 14,810 | 17,156 | 18,842 |
| EBITDA 1 | 3,335 | 6,223 | 6,120 | 4,216 | 6,621 | 8,466 | 10,092 | 11,012 |
| EBIT 1 | 3,104 | 5,939 | 6,014 | 3,853 | 4,622 | 7,159 | 8,581 | 9,781 |
| Net income 1 | 1,390 | 2,749 | 3,315 | 1,635 | 2,267 | 4,642 | 5,858 | 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 | 371.86 | 371.86 | 371.86 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 39.18x | 12.51x | 21.88x | 1.16% | 181B | |
| 21.88x | 12.32x | 18.28x | 0.37% | 5,010B | |
| 22.11x | 10.78x | 14.65x | 1.15% | 1,884B | |
| 42.17x | 17.37x | 25.57x | 0.68% | 1,817B | |
| 12.67x | 7.68x | 9.29x | 0.06% | 1,040B | |
| 5.44x | 3.11x | 3.74x | 0.32% | 878B | |
| 97.19x | 16.85x | 62.33x | -.--% | 851B | |
| -40.02x | 7.73x | 21.84x | -.--% | 466B | |
| 215.27x | 45.78x | 97.11x | -.--% | 278B | |
| 32.89x | 11.93x | 22.11x | 2.05% | 255B | |
| Average | 44.88x | 14.61x | 29.68x | 0.58% | 1,266B | |
| Weighted average by Cap. | 30.43x | 12.66x | 21.99x | 0.5% |
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
