ADI
Analog Devices Inc
Price:  
196.16 
USD
Volume:  
2,933,736.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADI Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Analog Devices Inc (ADI) is 146.99 USD. This ADI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 196.16 USD, the upside of Analog Devices Inc is %.

The range of the Intrinsic Value is 100.90 - 270.88 USD

196.16 USD
Stock Price
146.99 USD
Intrinsic Value
Intrinsic Value Details

ADI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 100.90 - 270.88 146.99 -25.1%
DCF (Growth 10y) 108.31 - 267.08 151.90 -22.6%
DCF (EBITDA 5y) 119.41 - 153.87 135.56 -30.9%
DCF (EBITDA 10y) 121.14 - 167.46 142.10 -27.6%
Fair Value 127.45 - 127.45 127.45 -35.03%
P/E 125.83 - 209.62 168.09 -14.3%
EV/EBITDA 116.64 - 207.21 162.42 -17.2%
EPV 71.53 - 104.00 87.77 -55.3%
DDM - Stable 45.83 - 152.90 99.36 -49.3%
DDM - Multi 84.77 - 207.61 119.04 -39.3%

ADI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 97,277.70
Beta 1.31
Outstanding shares (mil) 495.91
Enterprise Value (mil) 102,964.59
Market risk premium 4.60%
Cost of Equity 10.01%
Cost of Debt 4.31%
WACC 9.60%