As of 2025-05-15, the Intrinsic Value of Analog Devices Inc (ADI) is 80.47 USD. This ADI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 226.82 USD, the upside of Analog Devices Inc is -64.5%.

The range of the Intrinsic Value is 57.23 - 132.8 USD.

Is ADI undervalued or overvalued?

Based on its market price of 226.82 USD and our intrinsic valuation, Analog Devices Inc (ADI) is overvalued by 64.5%.

226.82 USD

Stock Price

80.47 USD

Intrinsic Value

Intrinsic Value Details

ADI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	57.23 - 132.8	80.47	-64.5%
DCF (Growth Exit 10Y)	65.43 - 139.9	88.56	-61.0%
DCF (EBITDA Exit 5Y)	69.82 - 128.28	97.19	-57.2%
DCF (EBITDA Exit 10Y)	74.73 - 134.17	101.47	-55.3%
Peter Lynch Fair Value	44.84 - 44.84	44.84	-80.23%
P/E Multiples	76.75 - 142.02	97.97	-56.8%
EV/EBITDA Multiples	85.09 - 247.78	148.21	-34.7%
Earnings Power Value	80.37 - 105.35	92.86	-59.1%
Dividend Discount Model - Stable	27 - 75.48	51.24	-77.4%
Dividend Discount Model - Multi Stages	54.8 - 106.83	71.28	-68.6%

ADI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Advanced Micro Devices Inc	32.35 - 73.59	44.59	-62.1%
Marvell Technology Group Ltd	(2.24) - 4.38	0.56	-99.2%
NXP Semiconductors NV	145.78 - 404.9	216.45	2.4%
Xilinx Inc	68.36 - 180.76	97.53	-50.0%
Monolithic Power Systems Inc	313.03 - 634.74	414.33	-43.6%
Microchip Technology Inc	24.25 - 75.8	38.41	-36.7%
Maxim Integrated Products Inc	44.04 - 62.41	51.33	-50.2%
First Solar Inc	134.82 - 326.74	187.55	-2.8%
ON Semiconductor Corp	41.84 - 84.22	55.25	22.2%
Skyworks Solutions Inc	49.98 - 90.16	63.40	-12.2%

ADI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	112,498
Beta	1.54
Outstanding shares (mil)	496
Enterprise Value (mil)	118,086

Market risk premium	5.1%
Cost of Equity	10%
Cost of Debt	4.4%
WACC	9.6%