|
Market Closed -
Sao Paulo
12:42:56 2026-10-09 EDT
|
5-day change | 1st Jan Change | ||
| 49.99 BRL | -2.27% |
|
-8.11% | +31.02% |
| 10-09 | Analog Devices Insider Sold Shares Worth $2,163,365, According to a Recent SEC Filing | MT |
| 10-08 | Analog Devices Insider Sold Shares Worth $1,171,631, According to a Recent SEC Filing | MT |
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 | 196,826 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 70.88% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 203,190 | 200,833 | 199,410 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 69.15% | -1.16% | -0.71% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 41.1x | 29.9x | 26.4x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.9x | 5.64x | 5.36x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0x | 0.8x | 2x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 13x | 10.8x | 9.67x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 13.4x | 11x | 9.8x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 23x | 19x | 16.9x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 27.1x | 21.2x | 18.7x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 38.4x | 27.9x | 25.5x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.6% | 3.58% | 3.92% |
| Dividend per Share 2 | 2.76 | 2.97 | 3.44 | 3.62 | 3.96 | 4.254 | 4.705 | 5.126 |
| Rate of return | 1.58% | 2.05% | 2.16% | 1.61% | 1.69% | 1.05% | 1.16% | 1.26% |
| EPS 2 | 3.46 | 5.25 | 6.55 | 3.28 | 4.56 | 9.893 | 13.56 | 15.39 |
| Distribution rate | 79.8% | 56.6% | 52.5% | 110% | 86.8% | 43% | 34.7% | 33.3% |
| Net sales 1 | 7,318 | 12,014 | 12,306 | 9,427 | 11,020 | 15,134 | 18,212 | 20,346 |
| EBITDA 1 | 3,335 | 6,223 | 6,120 | 4,216 | 6,621 | 8,834 | 10,592 | 11,795 |
| EBIT 1 | 3,104 | 5,939 | 6,014 | 3,853 | 4,622 | 7,486 | 9,457 | 10,690 |
| Net income 1 | 1,390 | 2,749 | 3,315 | 1,635 | 2,267 | 4,847 | 6,521 | 7,504 |
| 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 | 406.19 | 406.19 | 406.19 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.93x | 13.11x | 19.76x | 0.33% | 5,536B | |
| 23.63x | 11.61x | 15.69x | 1.06% | 2,069B | |
| 39.09x | 16.52x | 24.26x | 0.72% | 1,726B | |
| 5.93x | 3.7x | 4.12x | 0.06% | 1,164B | |
| 106.16x | 19.25x | 73.06x | -.--% | 993B | |
| 4.74x | 3.04x | 3.67x | 0.21% | 913B | |
| -45.24x | 9.06x | 25.22x | -.--% | 550B | |
| 212.29x | 46.21x | 94.26x | -.--% | 284B | |
| Average | 46.19x | 15.31x | 32.51x | 0.3% | 1,654B | |
| Weighted average by Cap. | 29.87x | 12.80x | 23.05x | 0.42% |
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
