As of 2025-08-03, the Intrinsic Value of Analog Devices Inc (ADI) is 87.89 USD. This ADI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.71 USD, the upside of Analog Devices Inc is -60.40%.
The range of the Intrinsic Value is 61.75 - 150.41 USD
Based on its market price of 221.71 USD and our intrinsic valuation, Analog Devices Inc (ADI) is overvalued by 60.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.75 - 150.41 | 87.89 | -60.4% |
| DCF (Growth 10y) | 65.97 - 147.01 | 90.13 | -59.3% |
| DCF (EBITDA 5y) | 76.75 - 134.43 | 101.67 | -54.1% |
| DCF (EBITDA 10y) | 76.56 - 133.05 | 100.27 | -54.8% |
| Fair Value | 52.49 - 52.49 | 52.49 | -76.33% |
| P/E | 91.15 - 161.63 | 111.99 | -49.5% |
| EV/EBITDA | 114.01 - 249.53 | 164.97 | -25.6% |
| EPV | 80.48 - 108.66 | 94.57 | -57.3% |
| DDM - Stable | 31.05 - 92.29 | 61.67 | -72.2% |
| DDM - Multi | 55.41 - 116.38 | 73.90 | -66.7% |
| Market Cap (mil) | 110,023.59 |
| Beta | 1.56 |
| Outstanding shares (mil) | 496.25 |
| Enterprise Value (mil) | 114,844.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.96% |
| Cost of Debt | 4.39% |
| WACC | 9.58% |