|
Market Closed -
Nasdaq
23:00:00 28/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 361.78 USD | -3.40% |
|
-3.03% | +33.40% |
| 08-27 | Analog Devices Insider Sold Shares Worth $1,004,944, According to a Recent SEC Filing | MT |
| 08-24 | Analyst recommendations: Kimberly-Clark, Palantir, Snap, Crowdstrike, Accenture… |  |
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 | 175,306 | - | - |
| Change | - | -20.86% | 6.62% | 41.08% | 2.89% | 52.2% | - | - |
| Enterprise Value (EV) 1 | 98,833 | 79,503 | 84,296 | 117,168 | 120,121 | 181,670 | 179,314 | 177,890 |
| Change | - | -19.56% | 6.03% | 39% | 2.52% | 51.24% | -1.3% | -0.79% |
| P/E | 50.6x | 27.6x | 24.3x | 68.7x | 51.3x | 36.6x | 26.6x | 23.5x |
| PBR | 1.85x | 2.02x | 2.22x | 3.18x | 3.44x | 5.25x | 5.03x | 4.78x |
| 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 | 11.6x | 9.64x | 8.64x |
| EV / Revenue | 13.5x | 6.62x | 6.85x | 12.4x | 10.9x | 12x | 9.86x | 8.77x |
| EV / EBITDA | 29.6x | 12.8x | 13.8x | 27.8x | 18.1x | 20.5x | 16.9x | 15.1x |
| EV / EBIT | 31.8x | 13.4x | 14x | 30.4x | 26x | 24.3x | 19x | 16.6x |
| EV / FCF | 41.3x | 21.1x | 23.7x | 37.5x | 28.1x | 34.3x | 25.1x | 22.9x |
| FCF Yield | 2.42% | 4.75% | 4.22% | 2.66% | 3.56% | 2.92% | 3.99% | 4.37% |
| 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% | 1.18% | 1.3% | 1.42% |
| 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 | 361.78 | 361.78 | 361.78 |
| Nbr of stocks (in thousands) | 537,411 | 514,342 | 498,314 | 496,493 | 491,955 | 484,565 | - | - |
| Announcement Date | 11/23/21 A | 11/22/22 A | 11/21/23 A | 11/26/24 A | 11/25/25 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.55x | 12.04x | 20.52x | 1.18% | 175B | |
| 21.78x | 12.42x | 18.72x | 0.34% | 5,253B | |
| 22.54x | 11.06x | 14.98x | 1.12% | 1,982B | |
| 40.93x | 16.78x | 24.69x | 0.71% | 1,755B | |
| 12.85x | 7.79x | 9.42x | 0.06% | 1,054B | |
| 4.73x | 2.93x | 3.53x | 0.22% | 874B | |
| 81.26x | 14.71x | 55.3x | -.--% | 760B | |
| -38.78x | 7.82x | 21.76x | -.--% | 470B | |
| 190.21x | 41.47x | 84.56x | -.--% | 255B | |
| 30.41x | 11.04x | 20.45x | 2.22% | 236B | |
| Average | 40.25x | 13.81x | 27.39x | 0.59% | 1,281B | |
| Weighted average by Cap. | 27.65x | 12.29x | 20.81x | 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
