|
Real-time Estimate
Cboe BZX
19:51:58 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 391.52 USD | +1.49% |
|
-1.33% | +43.88% |
| 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 | 186,926 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 62.29% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 193,290 | 190,933 | 189,510 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 60.91% | -1.22% | -0.75% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 38x | 27.9x | 24.1x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.59x | 5.32x | 5.07x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0x | 0.8x | 1.6x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 12.4x | 10.2x | 9.07x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 12.8x | 10.4x | 9.19x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 22.5x | 17.8x | 15.6x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 25.8x | 20x | 17.5x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 36.7x | 25.9x | 23.1x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.73% | 3.87% | 4.34% |
| 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% | 1.11% | 1.22% | 1.33% |
| 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 | 385.76 | 385.76 | 385.76 |
| Nbr of stocks (in thousands) | 537,411 | 514,342 | 498,314 | 496,493 | 491,955 | 484,565 | - | - |
| Announcement Date | 23/11/21 | 22/11/22 | 21/11/23 | 26/11/24 | 25/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.99x | 12.78x | 22.49x | 1.11% | 187B | |
| 21.22x | 12.68x | 19.12x | 0.36% | 5,360B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,896B | |
| 34.93x | 15.45x | 22.69x | 0.8% | 1,613B | |
| 4.94x | 3.22x | 3.59x | 0.08% | 1,034B | |
| 88.99x | 17.47x | 66.25x | -.--% | 902B | |
| 3.45x | 2.09x | 2.51x | 0.28% | 672B | |
| -37.03x | 7.45x | 20.77x | -.--% | 449B | |
| 30.92x | 11.81x | 21.47x | 2.06% | 260B | |
| Average | 23.01x | 10.39x | 21.47x | 0.65% | 1,375B | |
| Weighted average by Cap. | 24.03x | 11.50x | 20.25x | 0.51% |
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
