image
Technology - Semiconductors - NASDAQ - US
$ 171.34
4.09 %
$ 85 B
Market Cap
54.74
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ADI stock under the worst case scenario is HIDDEN Compared to the current market price of 171 USD, Analog Devices, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ADI stock under the base case scenario is HIDDEN Compared to the current market price of 171 USD, Analog Devices, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ADI stock under the best case scenario is HIDDEN Compared to the current market price of 171 USD, Analog Devices, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ADI

image
$250.0$250.0$240.0$240.0$230.0$230.0$220.0$220.0$210.0$210.0$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.0$160.0$160.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
9.43 B REVENUE
-23.39%
2.03 B OPERATING INCOME
-46.83%
1.64 B NET INCOME
-50.66%
3.85 B OPERATING CASH FLOW
-20.03%
-1.1 B INVESTING CASH FLOW
12.75%
-1.71 B FINANCING CASH FLOW
57.81%
2.42 B REVENUE
-0.82%
491 M OPERATING INCOME
-13.71%
391 M NET INCOME
-18.15%
1.13 B OPERATING CASH FLOW
7.23%
-194 M INVESTING CASH FLOW
-74.08%
-574 M FINANCING CASH FLOW
45.55%
Balance Sheet Analog Devices, Inc.
image
Current Assets 5.48 B
Cash & Short-Term Investments 2.36 B
Receivables 1.34 B
Other Current Assets 1.79 B
Non-Current Assets 42.7 B
Long-Term Investments 0
PP&E 3.42 B
Other Non-Current Assets 39.3 B
4.90 %3.70 %7.08 %81.55 %Total Assets$48.2b
Current Liabilities 2.99 B
Accounts Payable 487 M
Short-Term Debt 947 M
Other Current Liabilities 1.55 B
Non-Current Liabilities 10.1 B
Long-Term Debt 6.63 B
Other Non-Current Liabilities 3.43 B
3.73 %7.26 %11.90 %50.83 %26.27 %Total Liabilities$13.1b
EFFICIENCY
Earnings Waterfall Analog Devices, Inc.
image
Revenue 9.43 B
Cost Of Revenue 4.05 B
Gross Profit 5.38 B
Operating Expenses 3.35 B
Operating Income 2.03 B
Other Expenses 398 M
Net Income 1.64 B
10b10b9b9b8b8b7b7b6b6b5b5b4b4b3b3b2b2b1b1b009b(4b)5b(3b)2b(398m)2bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
57.08% GROSS MARGIN
57.08%
21.56% OPERATING MARGIN
21.56%
17.35% NET MARGIN
17.35%
4.65% ROE
4.65%
3.39% ROA
3.39%
4.05% ROIC
4.05%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Analog Devices, Inc.
image
4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 1.64 B
Depreciation & Amortization 2.1 B
Capital Expenditures -730 M
Stock-Based Compensation 263 M
Change in Working Capital 195 M
Others 27 M
Free Cash Flow 3.12 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Analog Devices, Inc.
image
Wall Street analysts predict an average 1-year price target for ADI of $245 , with forecasts ranging from a low of $210 to a high of $280 .
ADI Lowest Price Target Wall Street Target
210 USD 22.56%
ADI Average Price Target Wall Street Target
245 USD 42.93%
ADI Highest Price Target Wall Street Target
280 USD 63.42%
Price
Max Price Target
Min Price Target
Average Price Target
280280260260240240220220200200180180160160May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.43% DIVIDEND YIELD
0.99 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
4.004.003.503.503.003.002.502.502.002.001.501.501.001.000.500.500.000.000.40.420.450.480.540.620.690.760.860.920.990.40.420.450.480.540.620.690.760.860.920.40.420.450.480.540.620.690.760.860.920.41.600.421.680.451.800.481.920.542.160.622.480.692.760.763.040.863.440.923.680.992015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Analog Devices, Inc.
image
Sold
0-3 MONTHS
14.4 M USD 3
3-6 MONTHS
11 M USD 2
6-9 MONTHS
20.8 M USD 3
9-12 MONTHS
12.8 M USD 4
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
The Impact Of Tariffs On Chipmakers Trump's announced tariffs have caused market turbulence, particularly impacting semiconductor stocks. I will analyze how these tariffs might affect different semiconductor companies, considering potential cost increases and other factors. The situation remains uncertain due to possible exemptions and rule changes, and I plan to update this analysis after the next earnings reports. seekingalpha.com - 2 weeks ago
Is ADI Stock Still Worth Holding Despite Falling 8% in a Month? Analog Devices' recovery in the key end markets makes the stock worth holding amid the global macroeconomic uncertainties. zacks.com - 3 weeks ago
Analog Devices Introduces Expanded CodeFusion Studio™ Solution to Accelerate Product Development and Ensure Data Security CodeFusion Studio System Planner enables easy-to-use resource allocation in heterogeneous architectures and optimizes code generation for improved efficiency The Data Provenance Software Development solution ensures data trust and traceability for customers across the stack WILMINGTON, Mass. , March 10, 2025 /PRNewswire/ -- Analog Devices, Inc. (Nasdaq: ADI), a global semiconductor leader, today unveiled an expanded version of its developer-centric offerings with new solutions to drive more efficiency and security for developers and provide increased customer value. prnewswire.com - 1 month ago
Arduino at Embedded World 2025: 20 Years Building Partnerships and Disrupting Tech NUREMBERG, Germany--(BUSINESS WIRE)-- #AGV--Arduino unveils next-gen IoT, AI, and automotive solutions at EW 2025, celebrating 20 years of innovation with groundbreaking demos and partnerships. businesswire.com - 1 month ago
Analog Devices: Remain Buy-Rated As ADI Moves Along The Upcycle Phase I recommend a buy rating for Analog Devices due to expected growth from industrial and automotive demand recovery and AI-driven data center opportunities. ADI's Q1 2025 earnings showed improving industrial and automotive segments, with normalized inventory levels and healthy margins, supporting a positive growth outlook. With well-managed inventory, ADI could see a growth upside if underlying demand gets better. seekingalpha.com - 1 month ago
Analog Devices, Inc. (ADI) Morgan Stanley Technology, Media & Telecom Conference (Transcript) Analog Devices, Inc. (NASDAQ:ADI ) Morgan Stanley Technology, Media & Telecom Conference March 4, 2025 1:00 PM ET Company Participants Vincent Roche - CEO Conference Call Participants Joseph Moore - Morgan Stanley Joseph Moore Everyone, welcome back. I'm Joe Moore, Morgan Stanley semi-conductor team. seekingalpha.com - 1 month ago
31 Upcoming Dividend Increases, Including 3 Kings This week sees 31 dividend increases, including three Dividend Kings: Genuine Parts, Commerce Bancshares, and Kimberly-Clark, showcasing impressive financial stability and growth. My investment strategy prioritizes companies with consistently rising dividends and outperforming benchmarks, aiming for long-term wealth accumulation and portfolio prosperity. I use data from the "U.S. Dividend Champions" spreadsheet and NASDAQ to identify companies with at least five years of dividend growth. seekingalpha.com - 1 month ago
Authorized Distributor Mouser Electronics Stocking Wide Selection of Analog Devices' Data Conversion, Power Management and Signal Conditioning Solutions DALLAS & FORT WORTH, Texas--(BUSINESS WIRE)--Mouser Electronics, Inc., the authorized global distributor with the newest electronic components and industrial automation products, continues to expand its selection of the newest high-performance analog, mixed-signal and digital signal processing (DSP) integrated circuits from Analog Devices, Inc. (ADI), a global semiconductor leader. Mouser offers over 70,000 ADI products available to order, including over 42,000 in stock and ready to ship. The A. businesswire.com - 1 month ago
Massive Buybacks: 3 Stocks Returning Big Cash to Shareholders When it comes to share buyback authorizations, not all programs create equal value. A $1 billion repurchase program can have a very different impact depending on the size of the company authorizing it. marketbeat.com - 1 month ago
Analog Devices to Participate in Morgan Stanley Technology, Media &Telecom Conference WILMINGTON, Mass. , Feb. 25, 2025 /PRNewswire/ -- Analog Devices, Inc. (Nasdaq: ADI) today announced that the Company's Chief Executive Officer & Chair, Vincent Roche, will discuss business topics and trends at the Morgan Stanley Technology, Media & Telecom Conference, taking place at The Palace Hotel, located in San Francisco, California on Tuesday, March 4, 2025, at 10:00 a.m. prnewswire.com - 1 month ago
Stock Of The Day: Is Analog Devices Due For Breakout Or Breakdown? Trading in Analog Devices, Inc. ADI is flat Thursday. This follows yesterday's gain of over 21% which was driven by an earnings release. benzinga.com - 1 month ago
Analog Devices Posts Q4 Beat, Analysts Say Industry Shows Early Signs Of Cyclical Recovery Shares of Analog Devices Inc ADI were rising in early trading on Thursday, after the company reported upbeat fiscal first-quarter results. benzinga.com - 1 month ago
8. Profile Summary

Analog Devices, Inc. ADI

image
COUNTRY US
INDUSTRY Semiconductors
MARKET CAP $ 85 B
Dividend Yield 0.43%
Description Analog Devices, Inc. designs, manufactures, tests, and markets integrated circuits (ICs), software, and subsystems that leverage analog, mixed-signal, and digital signal processing technologies. The company provides data converter products, which translate real-world analog signals into digital data, as well as translates digital data into analog signals; power management and reference products for power conversion, driver monitoring, sequencing, and energy management applications in the automotive, communications, industrial, and high-end consumer markets; and power ICs include performance, integration, and software design simulation tools for accurate power supply designs. It also offers high-performance amplifiers to condition analog signals; and radio frequency and microwave ICs to support cellular infrastructure; and microelectromechanical systems technology solutions, including accelerometers used to sense acceleration, gyroscopes for sense rotation, inertial measurement units to sense multiple degrees of freedom, and broadband switches for radio and instrument systems, as well as isolators. In addition, the company offers digital signal processing and system products for high-speed numeric calculations. It serves clients in the industrial, automotive, consumer, instrumentation, aerospace, and communications markets through a direct sales force, third-party distributors, and independent sales representatives in the United States, the rest of North and South America, Europe, Japan, China, and rest of Asia, as well as through its Website. Analog Devices, Inc. was incorporated in 1965 and is headquartered in Wilmington, Massachusetts.
Contact One Analog Way, Wilmington, MA, 01887 https://www.analog.com
IPO Date March 17, 1980
Employees 24000
Officers Mr. Richard C. Puccio Jr. Executive Vice President & Chief Financial Officer Mr. Vincent T. Roche Chief Executive Officer & Chair of the Board of Directors Dr. Raymond S. Stata Ph.D. Co-Founder & Board Member Mr. Vivek Jain Executive Vice President of Global Operations & Technology