ADI
Analog Devices Inc
Price:  
245.21 
USD
Volume:  
2,109,955.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADI Intrinsic Value

-65.60 %
Upside

What is the intrinsic value of ADI?

As of 2025-09-15, the Intrinsic Value of Analog Devices Inc (ADI) is 84.36 USD. This ADI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 245.21 USD, the upside of Analog Devices Inc is -65.60%.

The range of the Intrinsic Value is 57.41 - 151.64 USD

Is ADI undervalued or overvalued?

Based on its market price of 245.21 USD and our intrinsic valuation, Analog Devices Inc (ADI) is overvalued by 65.60%.

245.21 USD
Stock Price
84.36 USD
Intrinsic Value
Intrinsic Value Details

ADI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.41 - 151.64 84.36 -65.6%
DCF (Growth 10y) 61.69 - 148.20 86.70 -64.6%
DCF (EBITDA 5y) 73.72 - 125.83 100.03 -59.2%
DCF (EBITDA 10y) 73.92 - 127.19 99.29 -59.5%
Fair Value 56.60 - 56.60 56.60 -76.92%
P/E 105.16 - 232.26 163.40 -33.4%
EV/EBITDA 106.98 - 254.94 169.24 -31.0%
EPV 78.77 - 108.98 93.88 -61.7%
DDM - Stable 33.97 - 105.67 69.82 -71.5%
DDM - Multi 53.52 - 118.21 72.50 -70.4%

ADI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 120,633.51
Beta 1.47
Outstanding shares (mil) 491.96
Enterprise Value (mil) 127,000.92
Market risk premium 4.60%
Cost of Equity 9.80%
Cost of Debt 4.28%
WACC 9.45%