Turbo-charge your investing journey with our AI-powered stock research chatbot. Try now for FREE!
ADI
Analog Devices Inc
Price:
198.59
USD
Volume:
3,795,869
United States | Semiconductors & Semiconductor Equipment
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
ADI WACC - Weighted Average Cost of Capital
The WACC of Analog Devices Inc (ADI) is 9.4%.
The Cost of Equity of Analog Devices Inc (ADI) is 9.8%.
The Cost of Debt of Analog Devices Inc (ADI) is 4.4%.
| Range | Selected | |
| Cost of equity | 8.4% - 11.2% | 9.8% |
| Tax rate | 7.7% - 9.1% | 8.4% |
| Cost of debt | 4.0% - 4.8% | 4.4% |
| WACC | 8.1% - 10.7% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.4% | 11.2% |
| Tax rate | 7.7% | 9.1% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.0% | 4.8% |
| After-tax WACC | 8.1% | 10.7% |
| Selected WACC | 9.4% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| ADI | Analog Devices Inc | 0.08 | 1.56 | 1.45 |
| CSIQ | Canadian Solar Inc | 7.61 | 0.85 | 0.11 |
| FSLR | First Solar Inc | 0.04 | 0.37 | 0.35 |
| IPHI | Inphi Corp | 0.05 | 0.93 | 0.89 |
| MCHP | Microchip Technology Inc | 0.24 | 1.88 | 1.54 |
| MXIM | Maxim Integrated Products Inc | 0.04 | 1.16 | 1.13 |
| NXPI | NXP Semiconductors NV | 0.22 | 1.32 | 1.1 |
| SPWR | SunPower Corp | 2.36 | 1.82 | 0.58 |
| SWKS | Skyworks Solutions Inc | 0.11 | 1.35 | 1.23 |
| XLNX | Xilinx Inc | 0.03 | 0.98 | 0.95 |
| Low | High | |
| Unlevered beta | 0.93 | 1.11 |
| Relevered beta | 1 | 1.19 |
| Adjusted relevered beta | 1 | 1.13 |