The Discounted Cash Flow (DCF) valuation of Analog Devices Inc (ADI) is 144.10 USD. With the latest stock price at 226.43 USD, the upside of Analog Devices Inc based on DCF is -36.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.0% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 102.75 - 241.40 | 144.10 |
| Upside | -54.6% - 6.6% | -36.4% |