Valuation Analog Devices, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-01-21 EST			5-day change	1st Jan Change
221.45 ^USD	+1.04%		+3.17%	+4.23%

01-17	Barclays Adjusts Analog Devices Price Target to $210 From $250, Maintains Equal Weight Rating	MT
01-16	Analog Devices, Coherent to Get Chips Act Funding	DJ

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	43,785	95,627	72,646	81,893	111,949	108,768	-	-
Change	-	118.4%	-24.03%	12.73%	36.7%	-2.84%	-	-
Enterprise Value (EV) ¹	47,875	100,419	77,724	86,837	117,168	113,454	112,869	112,728
Change	-	109.75%	-22.6%	11.73%	34.93%	-3.17%	-0.52%	-0.13%
P/E ratio	36.1x	51.4x	26.9x	25.1x	68.7x	53.1x	34.1x	26.1x
PBR	3.67x	1.88x	1.97x	2.29x	3.18x	3.15x	3.18x	3.18x
PEG	-	9.37x	0.5x	1x	-1.4x	2.1x	0.6x	0.9x
Capitalization / Revenue	7.81x	13.1x	6.05x	6.65x	11.9x	10.7x	9.42x	8.55x
EV / Revenue	8.54x	13.7x	6.47x	7.06x	12.4x	11.1x	9.77x	8.87x
EV / EBITDA	19.4x	30.1x	12.5x	14.2x	27.8x	24.4x	19.9x	17.5x
EV / EBIT	21.4x	32.4x	13.1x	14.4x	30.4x	26.8x	21.9x	18.8x
EV / FCF	26x	42x	20.6x	24.4x	37.5x	29.5x	23.3x	21.4x
FCF Yield	3.85%	2.38%	4.86%	4.1%	2.66%	3.39%	4.29%	4.66%
Dividend per Share ²	2.4	2.76	2.97	3.44	3.62	3.946	4.386	5.059
Rate of return	2.03%	1.55%	2.1%	2.09%	1.61%	1.8%	2%	2.31%
EPS ²	3.28	3.46	5.25	6.55	3.28	4.129	6.435	8.392
Distribution rate	73.2%	79.8%	56.6%	52.5%	110%	95.5%	68.2%	60.3%
Net sales ¹	5,603	7,318	12,014	12,306	9,427	10,191	11,550	12,715
EBITDA ¹	2,468	3,335	6,223	6,120	4,216	4,650	5,686	6,452
EBIT ¹	2,234	3,104	5,939	6,014	3,853	4,231	5,162	5,990
Net income ¹	1,221	1,390	2,749	3,315	1,635	2,037	2,868	3,912
Net Debt ¹	4,089	4,792	5,078	4,944	5,219	4,686	4,101	3,959
Reference price ²	118.48	177.94	141.24	164.34	225.48	219.16	219.16	219.16
Nbr of stocks (in thousands)	369,560	537,411	514,342	498,314	496,493	496,297	-	-
Announcement Date	11/24/20	11/23/21	11/22/22	11/21/23	11/26/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
ANALOG DEVICES, INC.	53.07x	11.13x	24.4x	+1.80%	109B
NVIDIA CORPORATION	48.5x	25.7x	39.48x	+0.03%	3,373B
BROADCOM INC.	61.22x	18.84x	28.63x	+1.00%	1,113B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.84x	9.72x	14.13x	+1.38%	888B
AMD (ADVANCED MICRO DEVICES)	92.88x	7.5x	34.6x	-.--%	197B
QUALCOMM, INC.	18.31x	4.21x	11.22x	+2.14%	183B
TEXAS INSTRUMENTS INCORPORATED	37.77x	11.7x	25.97x	+2.73%	176B
ARM HOLDINGS PLC	187.58x	38.93x	78.39x	-.--%	157B
MICRON TECHNOLOGY, INC.	17.16x	3.46x	6.94x	+0.44%	118B
MARVELL TECHNOLOGY GROUP LTD	-116.84x	19.35x	57.15x	+0.19%	108B
Average	42.45x	15.05x	32.09x	+0.97%	642.08B
Weighted average by Cap.	47.76x	20.31x	33.17x	+0.56%