The Discounted Cash Flow (DCF) valuation of Analog Devices Inc (ADI) is 77.74 USD. With the latest stock price at 211.93 USD, the upside of Analog Devices Inc based on DCF is -63.3%.
Based on the latest price of 211.93 USD and our DCF valuation, Analog Devices Inc (ADI) is a sell. selling ADI stocks now will result in a potential gain of 63.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.0% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 54.61 - 131.41 | 77.74 |
| Upside | -74.2% - -38.0% | -63.3% |