Valuation Analog Devices, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 23:49:29 18/09/2026 +04			5-day change	1st Jan Change
47.95 ^BRL	+1.48%		-0.83%	+25.68%

09-18	Analog Devices, Inc. Issues $500,000,000 5.100% Senior Notes Due September 15, 2029, $500,000,000 5.350% Senior Notes Due October 1, 2031, $1,000,000,000 5.600% Senior Notes Due October 1, 2033, and $1,000,000,000 5.750% Senior Notes Due October 1, 2036	CI
09-16	Google, Nvidia, Emerald AI Launch Alliance to Advance Flexible Data Centers	MT

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	182,061	-	-
Change	-	-20.86%	6.62%	41.08%	2.89%	58.06%	-	-
Enterprise Value (EV) ¹	98,833	79,503	84,296	117,168	120,121	188,425	186,068	184,645
Change	-	-19.56%	6.03%	39%	2.52%	56.86%	-1.25%	-0.77%
P/E	50.6x	27.6x	24.3x	68.7x	51.3x	38x	27.7x	24.4x
PBR	1.85x	2.02x	2.22x	3.18x	3.44x	5.46x	5.22x	4.96x
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	12x	10x	8.95x
EV / Revenue	13.5x	6.62x	6.85x	12.4x	10.9x	12.5x	10.2x	9.08x
EV / EBITDA	29.6x	12.8x	13.8x	27.8x	18.1x	21.3x	17.6x	15.7x
EV / EBIT	31.8x	13.4x	14x	30.4x	26x	25.2x	19.7x	17.3x
EV / FCF	41.3x	21.1x	23.7x	37.5x	28.1x	35.6x	26x	23.7x
FCF Yield	2.42%	4.75%	4.22%	2.66%	3.56%	2.81%	3.84%	4.21%
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%	1.13%	1.25%	1.36%
EPS ²	3.46	5.25	6.55	3.28	4.56	9.893	13.56	15.39
Distribution rate	79.8%	56.6%	52.5%	110%	86.8%	43%	34.7%	33.3%
Net sales ¹	7,318	12,014	12,306	9,427	11,020	15,134	18,212	20,346
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	7,486	9,457	10,690
Net income ¹	1,390	2,749	3,315	1,635	2,267	4,847	6,521	7,504
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	375.72	375.72	375.72
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	22.3x	12.64x	19.16x	0.34%	5,362B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.87x	11.23x	15.22x	1.1%	2,004B
BROADCOM INC.	38.79x	16.35x	24.01x	0.73%	1,707B
MICRON TECHNOLOGY, INC.	13.94x	8.5x	10.26x	0.05%	1,147B
SK HYNIX INC.	5.28x	3.4x	4.11x	0.2%	974B
AMD (ADVANCED MICRO DEVICES)	97.93x	17.72x	67.33x	-.--%	914B
INTEL CORPORATION	-47.05x	9.41x	26.18x	-.--%	571B
ARM HOLDINGS PLC	218.61x	47.95x	97.67x	-.--%	294B
Average	46.58x	15.90x	32.99x	0.3%	1,622B
Weighted average by Cap.	29.27x	12.87x	22.76x	0.43%