|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 369.36 USD | +0.73% |
|
-0.91% | +35.87% |
| 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 | 178,600 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 55.06% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 182,689 | 181,290 | 180,085 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 52.09% | -0.77% | -0.66% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 38.6x | 30x | 26.2x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.22x | 5.06x | 4.83x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0x | 1x | 1.8x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 12.1x | 10.4x | 9.48x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 12.3x | 10.6x | 9.56x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 21.6x | 18x | 16.4x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 25.5x | 21.1x | 18.4x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 35x | 27.5x | 24.3x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.86% | 3.64% | 4.11% |
| 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% | 1.17% | 1.3% | 1.43% |
| 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 | 366.67 | 366.67 | 366.67 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 38.63x | 12.34x | 21.58x | 1.17% | 179B | |
| 20.63x | 11.6x | 17.2x | 0.39% | 4,724B | |
| 43.07x | 17.64x | 25.96x | 0.67% | 1,845B | |
| 20.64x | 10.07x | 13.67x | 1.22% | 1,762B | |
| 12.03x | 7.28x | 8.8x | 0.06% | 988B | |
| 3.85x | 2.19x | 2.68x | 0.3% | 675B | |
| 90.42x | 15.65x | 57.79x | -.--% | 791B | |
| -39.48x | 7.64x | 21.32x | -.--% | 460B | |
| 32.8x | 11.89x | 22.05x | 2.06% | 255B | |
| 186.56x | 41.92x | 84.86x | -.--% | 258B | |
| Average | 40.91x | 13.82x | 27.59x | 0.59% | 1,194B | |
| Weighted average by Cap. | 28.87x | 12.20x | 21.00x | 0.52% |
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
