|
Market Closed -
Nasdaq
00:00:00 22/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 405.96 USD | +2.24% |
|
+0.59% | +49.69% |
| 10-22 | 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 | 196,714 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 70.79% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 203,078 | 200,722 | 199,298 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 69.06% | -1.16% | -0.71% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 40x | 29.4x | 25.4x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.88x | 5.6x | 5.34x |
| 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 | 13x | 10.7x | 9.54x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 13.4x | 10.9x | 9.67x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 23.6x | 18.7x | 16.5x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 27.1x | 21.1x | 18.4x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 38.5x | 27.2x | 24.3x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.6% | 3.68% | 4.12% |
| 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% | 1.05% | 1.16% | 1.26% |
| 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 | 405.96 | 405.96 | 405.96 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 39.12x | 13.14x | 23.12x | 1.07% | 192B | |
| 21.65x | 12.36x | 18.63x | 0.35% | 5,227B | |
| 21.83x | 10.69x | 14.49x | 1.12% | 1,909B | |
| 36.14x | 15.29x | 22.47x | 0.78% | 1,596B | |
| 5.18x | 3.15x | 3.51x | 0.07% | 1,014B | |
| 93.68x | 16.89x | 64.07x | -.--% | 873B | |
| 3.45x | 2.09x | 2.51x | 0.28% | 671B | |
| -39.71x | 7.96x | 22.2x | -.--% | 482B | |
| 32.58x | 11.81x | 22.05x | 2.07% | 254B | |
| Average | 23.77x | 10.38x | 21.45x | 0.64% | 1,358B | |
| Weighted average by Cap. | 24.43x | 11.30x | 19.87x | 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
