|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 228.35 USD | -0.57% |
|
+1.48% | +7.48% |
| Jun. 18 | Analog Devices Shares Rise After Upgrade From Cantor Fitzgerald | MT |
| Jun. 18 | Cantor Fitzgerald Upgrades Analog Devices to Overweight From Neutral, Adjusts PT to $270 From $250 | MT |
Company Valuation: Analog Devices, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 43,785 | 95,627 | 72,646 | 81,893 | 111,949 | 113,963 | - | - |
| Change | - | 118.4% | -24.03% | 12.73% | 36.7% | 1.8% | - | - |
| Enterprise Value (EV) 1 | 47,875 | 100,419 | 77,724 | 86,837 | 117,168 | 118,051 | 117,504 | 117,379 |
| Change | - | 109.75% | -22.6% | 11.73% | 34.93% | 0.75% | -0.46% | -0.11% |
| P/E ratio | 36.1x | 51.4x | 26.9x | 25.1x | 68.7x | 51.1x | 37x | 28.6x |
| PBR | 3.67x | 1.88x | 1.97x | 2.29x | 3.18x | 3.27x | 3.26x | 3.3x |
| PEG | - | 9.37x | 0.5x | 1x | -1.4x | 1.4x | 1x | 1x |
| Capitalization / Revenue | 7.81x | 13.1x | 6.05x | 6.65x | 11.9x | 10.7x | 9.65x | 8.85x |
| EV / Revenue | 8.54x | 13.7x | 6.47x | 7.06x | 12.4x | 11.1x | 9.95x | 9.11x |
| EV / EBITDA | 19.4x | 30.1x | 12.5x | 14.2x | 27.8x | 24.7x | 21.5x | 17.7x |
| EV / EBIT | 21.4x | 32.4x | 13.1x | 14.4x | 30.4x | 26.8x | 23x | 20.1x |
| EV / FCF | 26x | 42x | 20.6x | 24.4x | 37.5x | 31.1x | 26.3x | 22.1x |
| FCF Yield | 3.85% | 2.38% | 4.86% | 4.1% | 2.66% | 3.22% | 3.8% | 4.52% |
| Dividend per Share 2 | 2.4 | 2.76 | 2.97 | 3.44 | 3.62 | 3.915 | 4.213 | 4.72 |
| Rate of return | 2.03% | 1.55% | 2.1% | 2.09% | 1.61% | 1.7% | 1.83% | 2.06% |
| EPS 2 | 3.28 | 3.46 | 5.25 | 6.55 | 3.28 | 4.492 | 6.211 | 8.018 |
| Distribution rate | 73.2% | 79.8% | 56.6% | 52.5% | 110% | 87.2% | 67.8% | 58.9% |
| Net sales 1 | 5,603 | 7,318 | 12,014 | 12,306 | 9,427 | 10,618 | 11,805 | 12,880 |
| EBITDA 1 | 2,468 | 3,335 | 6,223 | 6,120 | 4,216 | 4,776 | 5,453 | 6,621 |
| EBIT 1 | 2,234 | 3,104 | 5,939 | 6,014 | 3,853 | 4,402 | 5,100 | 5,850 |
| Net income 1 | 1,221 | 1,390 | 2,749 | 3,315 | 1,635 | 2,219 | 3,016 | 3,777 |
| Net Debt 1 | 4,089 | 4,792 | 5,078 | 4,944 | 5,219 | 4,087 | 3,540 | 3,415 |
| Reference price 2 | 118.48 | 177.94 | 141.24 | 164.34 | 225.48 | 229.65 | 229.65 | 229.65 |
| Nbr of stocks (in thousands) | 369,560 | 537,411 | 514,342 | 498,314 | 496,493 | 496,248 | - | - |
| Announcement Date | 11/24/20 | 11/23/21 | 11/22/22 | 11/21/23 | 11/26/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 51.13x | 11.12x | 24.72x | 1.7% | 114B | ||
| 35.58x | 17.33x | 29.26x | 0.03% | 3,550B | ||
| 56.82x | 19.58x | 29.42x | 0.94% | 1,182B | ||
| 17.35x | 6.86x | 10.12x | 1.74% | 905B | ||
| 67.23x | 6.28x | 29.87x | -.--% | 206B | ||
| 35.83x | 10.98x | 23.84x | 2.77% | 180B | ||
| 15.61x | 3.8x | 9.84x | 2.26% | 169B | ||
| 131.21x | 31.33x | 64.35x | -.--% | 154B | ||
| 19.21x | 3.92x | 8.13x | 0.38% | 136B | ||
| 5.83x | 1.96x | 3.28x | 0.61% | 123B | ||
| Average | 43.58x | 11.31x | 23.28x | 1.04% | 671.92B | |
| Weighted average by Cap. | 38.91x | 15.13x | 25.92x | 0.59% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- ADI Stock
- Valuation Analog Devices, Inc.
Select your edition
All financial news and data tailored to specific country editions
