
Analog Devices Inc
NASDAQ:ADI

Intrinsic Value
The intrinsic value of one
ADI
stock under the Base Case scenario is
164.06
USD.
Compared to the current market price of 176.27 USD,
Analog Devices Inc
is
Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Analog Devices Inc
Fundamental Analysis

A sharp downturn in key industrial and automotive markets—ADI’s largest revenue drivers—could significantly curtail demand for its high-performance analog products, exposing the company to cyclical pressures if customer capital spending retreats.
ADI’s focus on high-value, mission-critical segments in industrial automation and automotive electrification positions it to benefit from long-term secular trends, as advanced sensors and precision converters become increasingly essential.

Revenue & Expenses Breakdown
Analog Devices Inc
Balance Sheet Decomposition
Analog Devices Inc
Current Assets | 5.7B |
Cash & Short-Term Investments | 2.7B |
Receivables | 1.2B |
Other Current Assets | 1.8B |
Non-Current Assets | 42.2B |
PP&E | 3.4B |
Intangibles | 36.1B |
Other Non-Current Assets | 2.8B |
Free Cash Flow Analysis
Analog Devices Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Analog Devices Inc
Revenue
|
9.3B
USD
|
Cost of Revenue
|
-4B
USD
|
Gross Profit
|
5.3B
USD
|
Operating Expenses
|
-3.3B
USD
|
Operating Income
|
2B
USD
|
Other Expenses
|
-459.3m
USD
|
Net Income
|
1.6B
USD
|
ADI Profitability Score
Profitability Due Diligence
Analog Devices Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Analog Devices Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
ADI Solvency Score
Solvency Due Diligence
Analog Devices Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
Analog Devices Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADI Price Targets Summary
Analog Devices Inc
According to Wall Street analysts, the average 1-year price target for
ADI
is 263.68 USD
with a low forecast of 193.92 USD and a high forecast of 315 USD.
Dividends
Current shareholder yield for ADI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ADI
stock under the Base Case scenario is
164.06
USD.
Compared to the current market price of 176.27 USD,
Analog Devices Inc
is
Overvalued by 7%.