As of 2024-12-11, the Intrinsic Value of Analog Devices Inc (ADI) is
70.67 USD. This ADI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 215.61 USD, the upside of Analog Devices Inc is
-67.20%.
The range of the Intrinsic Value is 47.98 - 127.12 USD
70.67 USD
Intrinsic Value
ADI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.98 - 127.12 |
70.67 |
-67.2% |
| DCF (Growth 10y) |
51.12 - 123.52 |
72.18 |
-66.5% |
| DCF (EBITDA 5y) |
65.43 - 111.46 |
88.11 |
-59.1% |
| DCF (EBITDA 10y) |
62.94 - 110.14 |
84.74 |
-60.7% |
| Fair Value |
46.84 - 46.84 |
46.84 |
-78.27% |
| P/E |
80.37 - 122.51 |
108.15 |
-49.8% |
| EV/EBITDA |
87.14 - 220.14 |
148.54 |
-31.1% |
| EPV |
70.77 - 102.66 |
86.72 |
-59.8% |
| DDM - Stable |
24.81 - 76.98 |
50.89 |
-76.4% |
| DDM - Multi |
47.37 - 101.73 |
63.41 |
-70.6% |
ADI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
107,048.21 |
| Beta |
1.58 |
| Outstanding shares (mil) |
496.49 |
| Enterprise Value (mil) |
113,231.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.57% |
| Cost of Debt |
4.39% |
| WACC |
10.14% |