Last Price$228.5(0.7%)
Market Cap$115.1B
EV/FCF LTM
35.4x
5Y avg
29.4x
Semiconductors industry
median
15.8x
Stock quality & Intrinsic value
6/10
(0.3%) overvalued
Analog Devices, Inc. EV/FCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Oct'05 | Oct'06 | Nov'07 | Oct'08 | Oct'09 | Oct'10 | Oct'11 | Nov'12 | Nov'13 | Oct'14 | Oct'15 | Oct'16 | Oct'17 | Nov'18 | Nov'19 | Oct'20 | Oct'21 | Oct'22 | Oct'23 | Nov'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/FCF LTM | 17.9x | 14.7x | 13.1x | 8.7x | 19.2x | 10.1x | 10.6x | 13.3x | 15.8x | 18.9x | 20.1x | 20.4x | 52.6x | 17.8x | 22.7x | 26.9x | 39.4x | 21.1x | 23.2x | 39.9x |
Overvalued or undervalued?
Check the intrinsic value for ADI
and see if it's the right time to invest.
Analog Devices, Inc. (ADI) EV/FCF LTM comparison analysis
General
LTM EV/FCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Analog Devices, Inc.ADI
37.7x
(23.4%)
(50.0%)
17.3%
Median Peer Set
48.6x
17.2%
3.2%
26.2%
Arm Holdings plc American Depositary SharesARM
212.5x
20.7%
(41.2%)
9.5%
Micron Technology, Inc.MU
200.7x
61.6%
N/A
3.1%
Texas Instruments IncorporatedTXN
125.2x
(10.7%)
(26.2%)
30.7%
Advanced Micro Devices, Inc.AMD
66.5x
13.7%
90.6%
6.4%
Broadcom Inc.AVGO
49.9x
44.0%
(60.8%)
11.4%
NVIDIA CorporationNVDA
47.3x
114.2%
145.5%
55.8%
Taiwan Semiconductor Manufacturing Company LimitedTSM
32.2x
29.9%
33.6%
40.5%
ASML Holding N.V.ASML
29.0x
2.6%
(3.3%)
26.8%
Applied Materials, Inc.AMAT
21.2x
2.5%
6.4%
26.4%
QUALCOMM IncorporatedQCOM
13.9x
8.8%
40.5%
26.0%
ADI key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Oct'05 | Oct'06 | Nov'07 | Nov'08 | Oct'09 | Oct'10 | Oct'11 | Nov'12 | Nov'13 | Nov'14 | Oct'15 | Oct'16 | Oct'17 | Nov'18 | Nov'19 | Oct'20 | Oct'21 | Oct'22 | Oct'23 | Nov'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 2,388.8 (9.3%) | 2,573.2 7.7% | 2,546.1 (1.1%) | 2,582.9 1.4% | 2,014.9 (22.0%) | 2,761.5 37.1% | 2,993.3 8.4% | 2,701.1 (9.8%) | 2,633.7 (2.5%) | 2,864.8 8.8% | 3,435.1 19.9% | 3,421.4 (0.4%) | 5,107.5 49.3% | 6,200.9 21.4% | 5,991.1 (3.4%) | 5,603.1 (6.5%) | 7,318.3 30.6% | 12,014.0 64.2% | 12,305.5 2.4% | 9,427.2 (23.4%) |
| Cost of Goods Sold (COGS) | 1,006.0 | 1,067.0 | 1,026.9 | 1,005.7 | 896.3 | 962.1 | 1,006.8 | 960.1 | 941.3 | 1,034.6 | 1,175.8 | 1,194.2 | 2,045.9 | 1,967.6 | 1,977.3 | 1,912.6 | 2,793.3 | 4,481.5 | 4,428.3 | 4,045.8 |
% margin | 1,382.8 57.9% | 1,506.1 58.5% | 1,519.2 59.7% | 1,577.3 61.1% | 1,118.6 55.5% | 1,799.4 65.2% | 1,986.5 66.4% | 1,741.0 64.5% | 1,692.4 64.3% | 1,830.2 63.9% | 2,259.3 65.8% | 2,227.2 65.1% | 3,061.6 59.9% | 4,233.3 68.3% | 4,013.8 67.0% | 3,690.5 65.9% | 4,525.0 61.8% | 7,532.5 62.7% | 7,877.2 64.0% | 5,381.3 57.1% |
| Operating Expenses | 866.9 | 932.6 | 953.0 | 952.3 | 780.2 | 882.9 | 912.3 | 908.5 | 909.5 | 1,040.4 | 1,428.4 | 1,185.4 | 1,957.0 | 2,290.2 | 2,207.5 | 2,139.9 | 2,748.4 | 3,979.3 | 4,045.9 | 3,348.5 |
| Research & Development Expenses (R&D) | 497.1 | 536.7 | 519.3 | 533.5 | 447.0 | 492.3 | 505.6 | 512.0 | 513.3 | 559.7 | 637.5 | 653.8 | 968.6 | 1,165.4 | 1,130.3 | 1,050.5 | 1,296.1 | 1,700.5 | 1,660.2 | 1,487.9 |
| Selling, General & Administrative Expenses (SG&A) | 338.3 | 394.1 | 393.2 | 415.7 | 333.2 | 390.6 | 406.7 | 396.5 | 396.2 | 454.7 | 479.0 | 461.4 | 691.0 | 695.9 | 648.1 | 659.9 | 915.4 | 1,266.2 | 1,273.6 | 1,068.6 |
% margin | 516.0 21.6% | 551.8 21.4% | 566.2 22.2% | 625.0 24.2% | 284.8 14.1% | 900.1 32.6% | 1,072.0 35.8% | 824.0 30.5% | 753.1 28.6% | 752.5 26.3% | 830.8 24.2% | 1,028.1 30.0% | 1,055.1 20.7% | 1,881.7 30.3% | 1,710.6 28.6% | 1,498.2 26.7% | 1,692.2 23.1% | 3,278.7 27.3% | 3,823.1 31.1% | 2,032.8 21.6% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 15.6 | 9.8 | 9.1 | 14.4 | 12.8 | 12.2 | 8.6 | 21.2 | 30.3 | 9.4 | 10.2 | 4.3 | 1.2 | 6.9 | 41.3 | 78.8 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 10.4 | 19.1 | 26.4 | 27.1 | 34.8 | 27.0 | 88.8 | 250.8 | 253.6 | 229.1 | 193.3 | 184.8 | 200.4 | 264.6 | 322.2 |
| Pre-tax Income | 587.7 | 662.4 | 658.9 | 666.1 | 297.4 | 901.7 | 1,061.4 | 813.5 | 815.3 | 729.3 | 810.1 | 956.9 | 828.5 | 1,638.5 | 1,485.7 | 1,311.6 | 1,328.7 | 3,098.7 | 3,608.0 | 1,777.3 |
% effective tax rate | 172.9 29.4% | 113.7 17.2% | 158.4 24.0% | 140.9 21.2% | 50.0 16.8% | 190.4 21.1% | 200.6 18.9% | 162.3 19.9% | 141.8 17.4% | 100.0 13.7% | 113.2 14.0% | 95.3 10.0% | 101.2 12.2% | 143.1 8.7% | 122.7 8.3% | 90.9 6.9% | (61.7) (4.6%) | 350.2 11.3% | 293.4 8.1% | 142.1 8.0% |
% margin | 414.8 17.4% | 549.5 21.4% | 496.9 19.5% | 786.3 30.4% | 247.8 12.3% | 712.1 25.8% | 867.4 29.0% | 651.2 24.1% | 673.5 25.6% | 629.3 22.0% | 696.9 20.3% | 861.7 25.2% | 727.3 14.2% | 1,495.4 24.1% | 1,363.0 22.8% | 1,220.8 21.8% | 1,390.4 19.0% | 2,748.6 22.9% | 3,314.6 26.9% | 1,635.3 17.3% |
| EPS | 1.12 | 1.53 | 1.54 | 2.69 | 0.85 | 2.39 | 2.90 | 2.18 | 2.19 | 2.01 | 2.23 | 2.79 | 2.32 | 4.04 | 3.69 | 3.31 | 3.50 | 5.29 | 6.60 | 3.30 |
| Diluted EPS | 1.08 | 1.48 | 1.50 | 2.67 | 0.85 | 2.33 | 2.81 | 2.13 | 2.14 | 1.98 | 2.20 | 2.76 | 2.29 | 3.99 | 3.66 | 3.28 | 3.46 | 5.25 | 6.55 | 3.28 |
% margin | 634.1 26.5% | 805.2 31.3% | 723.5 28.4% | 625.0 24.2% | 440.9 21.9% | 1,033.0 37.4% | 1,198.8 40.0% | 949.8 35.2% | 952.8 36.2% | 943.4 32.9% | 1,059.4 30.8% | 1,255.5 36.7% | 1,665.5 32.6% | 2,706.6 43.6% | 2,527.5 42.2% | 2,317.7 41.4% | 2,600.7 35.5% | 5,611.6 46.7% | 6,150.8 50.0% | 2,032.8 21.6% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Analog Devices, Inc.'s EV/FCF LTM?
As of today, Microsoft Corp's last 12-month EV/FCF LTM is 35.4x, based on the financial report for Jan 31, 2025 (Q1’2025). The average annual EV/FCF LTM for Analog Devices, Inc. have been 30.3x over the past three years, and 30.8x over the past five years.
2) Is Analog Devices, Inc.'s EV/FCF LTM Good?
As of today, Analog Devices, Inc.'s EV/FCF LTM is 35.4x, which is higher than industry median of 15.8x. It indicates that Analog Devices, Inc.'s EV/FCF LTM is Bad.