|
Market Closed -
Nasdaq
00:00:00 21/10/2026 +04
|
After hours 00:59:37 | |||
| 397.05 USD | +0.68% |
|
401.16 | +1.03% |
| 10-19 | AI stocks bounce back after bruising selloff, CoreWeave gets Goldman upgrade | RE |
| 10-19 | US chip stocks rise after steepest weekly selloff in months | 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 | 191,088 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 65.9% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 197,453 | 195,096 | 193,672 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 64.38% | -1.19% | -0.73% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 38.8x | 28.6x | 24.8x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.71x | 5.44x | 5.19x |
| 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 | 12.6x | 10.4x | 9.27x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 13.1x | 10.6x | 9.4x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 23x | 18.2x | 16x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 26.4x | 20.5x | 18x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 37.4x | 26.4x | 23.6x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.67% | 3.78% | 4.24% |
| 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% | 1.08% | 1.19% | 1.3% |
| EPS 2 | 3.46 | 5.25 | 6.55 | 3.28 | 4.56 | 10.15 | 13.78 | 15.91 |
| Distribution rate | 79.8% | 56.6% | 52.5% | 110% | 86.8% | 42% | 34.1% | 32.2% |
| Net sales 1 | 7,318 | 12,014 | 12,306 | 9,427 | 11,020 | 15,124 | 18,370 | 20,603 |
| 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 | 7,481 | 9,515 | 10,764 |
| Net income 1 | 1,390 | 2,749 | 3,315 | 1,635 | 2,267 | 4,873 | 6,626 | 7,722 |
| 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 | 394.35 | 394.35 | 394.35 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 38.85x | 13.06x | 22.97x | 1.08% | 191B | |
| 21.71x | 12.39x | 18.69x | 0.35% | 5,242B | |
| 22.02x | 10.78x | 14.61x | 1.11% | 1,932B | |
| 36.16x | 15.3x | 22.48x | 0.78% | 1,597B | |
| 5.23x | 3.18x | 3.55x | 0.07% | 1,024B | |
| 94.26x | 17x | 64.47x | -.--% | 878B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 699B | |
| -39.86x | 7.99x | 22.28x | -.--% | 484B | |
| 32.39x | 11.76x | 22.03x | 2.08% | 252B | |
| Average | 23.82x | 10.41x | 21.53x | 0.64% | 1,367B | |
| Weighted average by Cap. | 24.48x | 11.32x | 19.91x | 0.5% |
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
