
Analog Devices Inc.
ADI 406.19 (-0.94%) 3.82
EV: $206.24(B)
Total Equity: $33.55(B)
Debt/Equity: 0.27
Dividend/share: $4.3
Div. yield: 1.06%
P/E: 47.96
Forward P/E: 31.51
P/FCF: 39.86
P/S: 14.29
P/B: 5.87
EPS: $8.5
EPS (fwd): $12.9
FCF/share: $10.2
Revenue/share: $28.4
Book value/share: $69.2
ROIC: 5.3%
ROA: 4.7%
ROE: 6.6%
Margins: Gross | Op. | Net
65.8% | 27.2% | 29.8%
0.0%of Portfolio
My holdings
Day change
Total change
ADI Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$406
33% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Medium
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 12.3 | 12.9 | 14.3 | 29 |
| FY+2 | 14.3 | 16.4 | 18.0 | 30 |
| FY+3 | 15.8 | 19.2 | 27.0 | 17 |
| FY+4 | 20.9 | 21.7 | 22.4 | 2 |
| FY+5 | 23.9 | 24.9 | 25.8 | 2 |
Analyst Price Targets
CURRENT PRICE
$406
14% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
