|
Market Closed -
Nasdaq
00:00:00 25/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 371.17 USD | -0.51% |
|
-4.90% | +36.86% |
| 08-24 | Analyst recommendations: Kimberly-Clark, Palantir, Snap, Crowdstrike, Accenture… |  |
| 08-24 | Baird Adjusts Price Target on Analog Devices to $675 From $450 | 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 | 179,856 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 56.15% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 186,220 | 183,864 | 182,440 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 55.03% | -1.27% | -0.77% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 37.5x | 27.3x | 24.1x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.39x | 5.16x | 4.9x |
| PEG | - | 0.5x | 1x | -1.4x | 1.3x | 0x | 0.7x | 1.8x |
| Capitalization / Revenue | 12.9x | 6.19x | 6.45x | 11.9x | 10.5x | 11.9x | 9.89x | 8.87x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 12.3x | 10.1x | 8.99x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 21x | 17.4x | 15.5x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 24.9x | 19.4x | 17.1x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 35.1x | 25.7x | 23.5x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.85% | 3.89% | 4.26% |
| 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% | 1.15% | 1.27% | 1.38% |
| EPS 2 | 3.46 | 5.25 | 6.55 | 3.28 | 4.56 | 9.897 | 13.58 | 15.39 |
| Distribution rate | 79.8% | 56.6% | 52.5% | 110% | 86.8% | 43% | 34.6% | 33.3% |
| Net sales 1 | 7,318 | 12,014 | 12,306 | 9,427 | 11,020 | 15,092 | 18,180 | 20,286 |
| EBITDA 1 | 3,335 | 6,223 | 6,120 | 4,216 | 6,621 | 8,852 | 10,592 | 11,795 |
| EBIT 1 | 3,104 | 5,939 | 6,014 | 3,853 | 4,622 | 7,485 | 9,462 | 10,690 |
| Net income 1 | 1,390 | 2,749 | 3,315 | 1,635 | 2,267 | 4,827 | 6,469 | 7,387 |
| 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 | 371.17 | 371.17 | 371.17 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.71x | 12.41x | 21.14x | 1.14% | 181B | |
| 22.73x | 12.72x | 18.71x | 0.35% | 5,201B | |
| 22.45x | 11.01x | 14.92x | 1.12% | 1,963B | |
| 40.91x | 16.76x | 24.67x | 0.71% | 1,753B | |
| 13.32x | 8.09x | 9.77x | 0.06% | 1,092B | |
| 4.95x | 3.09x | 3.72x | 0.21% | 910B | |
| 82.76x | 14.96x | 56.23x | -.--% | 773B | |
| -39.04x | 7.87x | 21.9x | -.--% | 473B | |
| 193.61x | 42.23x | 86.1x | -.--% | 260B | |
| 31.1x | 11.29x | 20.94x | 2.17% | 241B | |
| Average | 41.05x | 14.04x | 27.81x | 0.58% | 1,285B | |
| Weighted average by Cap. | 28.27x | 12.46x | 20.94x | 0.49% |
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
