The Discounted Cash Flow (DCF) valuation of Analog Devices Inc (ADI) is 82.81 USD. With the latest stock price at 198.59 USD, the upside of Analog Devices Inc based on DCF is -58.3%.
Based on the latest price of 198.59 USD and our DCF valuation, Analog Devices Inc (ADI) is a sell. selling ADI stocks now will result in a potential gain of 58.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.7% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 56.94 - 147.22 | 82.81 |
| Upside | -71.3% - -25.9% | -58.3% |