|
Market Closed -
Sao Paulo
15:50:51 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 56.40 BRL | -1.78% |
|
+16.29% | +47.82% |
| 10-21 | Analog Devices Insider Sold Shares Worth $584,190, According to a Recent SEC Filing | MT |
| 10-19 | AI stocks bounce back after bruising selloff, CoreWeave gets Goldman upgrade | 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 | 202,117 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 75.48% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 208,481 | 206,125 | 204,701 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 73.56% | -1.13% | -0.69% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 40.7x | 29.9x | 25.8x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.98x | 5.7x | 5.43x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0x | 0.8x | 1.7x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 13.4x | 11x | 9.8x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 13.8x | 11.2x | 9.93x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 24.3x | 19.3x | 16.9x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 27.9x | 21.6x | 18.9x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 39.5x | 27.9x | 24.9x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.53% | 3.58% | 4.01% |
| Dividend per Share 2 | 2.76 | 2.97 | 3.44 | 3.62 | 3.96 | 4.266 | 4.705 | 5.126 |
| Rate of return | 1.58% | 2.05% | 2.16% | 1.61% | 1.69% | 1.03% | 1.14% | 1.24% |
| EPS 2 | 3.46 | 5.25 | 6.55 | 3.28 | 4.56 | 10.15 | 13.83 | 15.98 |
| Distribution rate | 79.8% | 56.6% | 52.5% | 110% | 86.8% | 42% | 34% | 32.1% |
| Net sales 1 | 7,318 | 12,014 | 12,306 | 9,427 | 11,020 | 15,126 | 18,392 | 20,616 |
| EBITDA 1 | 3,335 | 6,223 | 6,120 | 4,216 | 6,621 | 8,596 | 10,706 | 12,115 |
| EBIT 1 | 3,104 | 5,939 | 6,014 | 3,853 | 4,622 | 7,483 | 9,534 | 10,806 |
| Net income 1 | 1,390 | 2,749 | 3,315 | 1,635 | 2,267 | 4,875 | 6,648 | 7,743 |
| Net Debt 1 | 4,792 | 5,078 | 4,944 | 5,219 | 4,939 | 6,364 | 4,008 | 2,584 |
| Reference price 2 | 174.99 | 144.70 | 159.24 | 225.48 | 234.13 | 412.85 | 412.85 | 412.85 |
| Nbr of stocks (in thousands) | 537,411 | 514,342 | 498,314 | 496,493 | 491,955 | 484,565 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.47x | 11.66x | 17.59x | 0.37% | 4,941B | |
| 21.47x | 10.52x | 14.2x | 1.14% | 1,884B | |
| 35.2x | 14.92x | 21.91x | 0.8% | 1,557B | |
| 5.11x | 3.13x | 3.49x | 0.07% | 1,001B | |
| 87.75x | 15.93x | 60.42x | -.--% | 824B | |
| 3.87x | 2.44x | 2.95x | 1.97% | 775B | |
| -28.67x | 6.1x | 17.19x | -.--% | 350B | |
| 33.2x | 12.47x | 22.71x | 1.92% | 275B | |
| Average | 22.30x | 9.64x | 20.06x | 0.78% | 1,451B | |
| Weighted average by Cap. | 23.77x | 10.72x | 18.57x | 0.63% |
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
- A1DI34 Stock
- Valuation Analog Devices, Inc.
Select your edition
All financial news and data tailored to specific country editions
