Analog Devices, Inc. (ADI)
Last Price$228.5(0.7%)
Market Cap$115.1B
ADI Rating
ADI Quality rating performance
ADI Intrinsic Value
Key Highlights:
As of Mar 03, 2025 ADI Relative Value is $199.1, which is overvalued by 12.9%, compared to current share price of $228.5.
As of Mar 03, 2025 ADI DCF Value is $119.6, which is overvalued by 47.7%, compared to current share price of $228.5.
ADI Share Price History
1W (3.6%)
1M 11.3%
6M 4.9%
YTD 20.1%
1Y 18.8%
3Y 50.8%
5Y 132.3%
10Y 376.0%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
ADI Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$115.1B
$120.0B
$9,337.6M
$3,184.0M
Shares Outstanding
504M
Employees
N/A
Growth (CAGR)
10.2%
(0.74%)
115.07%
Profitability
53.1%
20.9%
16.7%
41.1%
34.1%
203.6%
Intrinsic Value
$157.5 (31.1% overvalued)
$119.7
$195.3
$201.4
$329.8
18.1%
Return on Capital
Financial Health
$2,721.5M
$4,845.4M
1.5x
6.1x
21.6%
Dividends
13.3%
1.6%
57.3%
Dec 09, 2024
Earnings
May 20, 2025
BEAT by 1.5%
BEAT by 1.8%
8 Beat & 2 Miss
ADI Stock Financials
ADI Income Statement Metrics
Annual
Quarterly
LTM
ADI Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$4,276.4M -20.0% YoY
Capital Expenditure (CAPEX)
($1,212.1M) -42.1% YoY
Free Cash Flow (FCF)
$3,064.3M -12.2% YoY
ADI Income Statement Overview
Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Nov'18
Nov'19
Oct'20
Oct'21
Oct'22
Oct'23
Nov'24
$9,427.2M (23.4%) YoY
Cost of revenue
$4,045.8M (8.6%) YoY
Pre-tax income
$1,777.3M (50.7%) YoY
18.9% margin
ADI Balance Sheet Overview
Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Nov'18
Nov'19
Oct'20
Oct'21
Oct'22
Oct'23
Nov'24
Assets
Liabilities
Total assets
$48.2B
Current assets ($5,484.7M, 11.4% of total)
$2,363.2M (4.9%)
$1,336.3M (2.8%)
Other current assets
$1,785.2M (3.7%)
Non-current assets ($42.7B, 88.6% of total)
$0.0 (0.0%)
$3,415.6M (7.1%)
$9,585.5M (19.9%)
Other non-current assets
$29.7B (61.7%)
Financial position
$5,218.5M
Cash & Short-term
Investments
Total Debt
ADI Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
ADI Earnings Surprises
Crunching data... Almost there!
ADI Dividends
ADI Dividend Yield
Crunching data... Almost there!
ADI Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with ADI
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$115.1B | 5.9 | $157.5 31.1% overvalued | 18.8% | $9,337.6M | $3,184.0M | (19.3%) | 34.1% | 53.1% | 4.3% | 21.6% | |
$2,913.7B | 8.3 | $56.7 50.2% overvalued | 33.7% | $130.5B | $60.9B | 114.2% | 46.6% | 75.0% | 191.2% | 12.6% | |
$917.5B | 8.4 | $552.1 219.2% undervalued | 26.5% | NT$2,894.3B | NT$894.9B | 33.9% | 30.9% | 55.8% | 30.8% | 22.8% | |
$911.1B | 7.1 | $94.1 49.8% overvalued | 33.6% | $51.6B | $19.4B | 44.0% | 37.6% | 60.2% | 7.3% | 99.8% | |
$285.6B | 7.3 | $613.1 12.4% overvalued | (29.5%) | €28.3B | €9,084.6M | 2.6% | 32.1% | 51.3% | 25.2% | 19.9% | |
$181.5B | 6.0 | $139.1 28.5% overvalued | 15.0% | $15.6B | $1,498.0M | (10.7%) | 9.6% | 58.1% | 19.7% | 80.4% | |
$176.3B | 7.6 | $282.7 84.0% undervalued | (6.4%) | $40.7B | $12.7B | 12.1% | 31.3% | 56.0% | 42.4% | 54.2% | |
$164.7B | 7.0 | $130.4 32.8% undervalued | (52.2%) | $25.8B | $2,405.0M | 13.7% | 9.3% | 51.1% | 2.7% | 0.9% | |
$135.4B | 6.5 | $34.3 71.7% overvalued | (12.3%) | $3,694.0M | $626.0M | 25.7% | 16.9% | 94.7% | 16.0% | 4.2% | |
$127.9B | 7.1 | $235.1 54.5% undervalued | (26.9%) | $27.6B | $5,935.0M | 4.3% | 21.5% | 47.7% | 36.4% | 33.6% | |
$104.8B | 5.9 | $260.1 187.3% undervalued | (5.1%) | $29.1B | $554.0M | 79.8% | 1.9% | 30.9% | 7.6% | 29.8% |
FAQ
What is Analog Devices, Inc. (ADI) stock rating?
As of today, Analog Devices, Inc. has a stock rating of 6 (out of 10), which is considered Good.
is Analog Devices, Inc. (ADI) a good stock to buy?
As of today, Analog Devices, Inc. has a Good stock rating, which is 31.1% overvalued. According to Value Sense backtesting, stocks with similar profile tend to underperform the market by 4.6%.