image
Technology - Semiconductors - NASDAQ - US
$ 222.92
-0.211 %
$ 111 B
Market Cap
59.25
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one ADI stock under the worst case scenario is HIDDEN Compared to the current market price of 223 USD, Analog Devices, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one ADI stock under the base case scenario is HIDDEN Compared to the current market price of 223 USD, Analog Devices, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one ADI stock under the best case scenario is HIDDEN Compared to the current market price of 223 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 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '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%
2.64 B REVENUE
8.95%
678 M OPERATING INCOME
37.99%
570 M NET INCOME
45.60%
819 M OPERATING CASH FLOW
-27.27%
328 M INVESTING CASH FLOW
268.91%
-1.12 B FINANCING CASH FLOW
-95.42%
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 1.02 B
Other Current Liabilities 1.49 B
Non-Current Liabilities 10.1 B
Long-Term Debt 6.95 B
Other Non-Current Liabilities 3.11 B
3.73 %7.78 %11.38 %53.27 %23.83 %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%
4.04% ROIC
4.04%
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 $214 to a high of $266 .
ADI Lowest Price Target Wall Street Target
214 USD -4.00%
ADI Average Price Target Wall Street Target
245 USD 9.90%
ADI Highest Price Target Wall Street Target
266 USD 19.33%
Price
Max Price Target
Min Price Target
Average Price Target
280280260260240240220220200200180180160160Jul '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 '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
0.50% DIVIDEND YIELD
0.99 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
4.004.003.503.503.003.002.502.502.002.001.501.501.001.000.500.500.000.000.40.420.450.480.540.620.690.760.860.920.990.40.420.450.480.540.620.690.760.860.920.990.40.420.450.480.540.620.690.760.860.920.41.600.421.680.451.800.481.920.542.160.622.480.692.760.763.040.863.440.923.681.982015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Analog Devices, Inc.
image
Sold
0-3 MONTHS
9.81 M USD 4
3-6 MONTHS
11 M USD 1
6-9 MONTHS
24.8 M USD 2
9-12 MONTHS
11.3 M USD 3
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
Analog Devices' Cyclical Recovery Story Has Just Begun Analog Devices' NASDAQ: ADI FQ2 2025 earnings report and guidance update reads like a textbook example of a bull-case scenario for semiconductor stocks. The company's CEO cited strength in all markets when discussing the ongoing cyclical recovery. marketbeat.com - 2 weeks ago
Analog Devices, Inc. (ADI) Bernstein 41st Annual Strategic Decisions Conference (Transcript) Analog Devices, Inc. (NASDAQ:ADI ) Bernstein 41st Annual Strategic Decisions Conference May 29, 2025 11:00 AM ET Company Participants Rich Puccio - CFO Conference Call Participants Stacy Rasgon - Bernstein Stacy Rasgon I'm Stacy Rasgon. I cover the US semiconductor sector here at Bernstein. seekingalpha.com - 2 weeks ago
Analog Devices: High-Performance Analog Leader Poised For A Rebound Analog Devices excels in high-performance analog and mixed-signal ICs, boasting strong R&D, diversified markets, and industry-leading profitability. Despite a 2024 downturn, ADI maintained high margins, robust free cash flow, and raised its dividend, signaling management confidence in future growth. My DCF analysis values ADI at $304.12 per share, highlighting significant undervaluation and strong long-term upside for patient investors. seekingalpha.com - 3 weeks ago
Has Analog Devices (ADI) Outpaced Other Computer and Technology Stocks This Year? Here is how Analog Devices (ADI) and American Superconductor (AMSC) have performed compared to their sector so far this year. zacks.com - 3 weeks ago
Analog Devices (ADI) Upgraded to Buy: What Does It Mean for the Stock? Analog Devices (ADI) has been upgraded to a Zacks Rank #2 (Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 3 weeks ago
Analog Devices: Don't Jump On Conclusions From Recent Earnings (Rating Upgrade) Analog Devices just reported its Q2 2025 results and the negative share price reaction might seem counterintuitive to the positive earnings surprise. However, we should keep in mind market expectations over the past year when evaluating its reaction to this earnings release. I take a closer look at revenue growth drivers and ADI's relative pricing to peers and what this means for future returns. seekingalpha.com - 3 weeks ago
Analog Devices to Participate in Bernstein Strategic Decisions Conference WILMINGTON, Mass. , May 23, 2025 /PRNewswire/ -- Analog Devices, Inc. (Nasdaq: ADI) today announced that the Company's Executive Vice President & Chief Financial Officer, Richard Puccio, will discuss business topics and trends at the Bernstein 41st Annual Strategic Decisions Conference, taking place at New York Marriott Marquis Hotel, located in New York, New York, Thursday, May 29, 2025 at 11:00 a.m. prnewswire.com - 3 weeks ago
Analog Devices Powers Past Estimates, But Shares Cool As Q2 Beat Masks Margin Pressure Wall Street analysts rerated Analog Devices, Inc ADI after reporting fiscal second-quarter results on Thursday. benzinga.com - 3 weeks ago
Why Analog Devices Stock Fell by More Than 4% Today Semiconductor company Analog Devices (ADI -4.72%) published its latest quarterly earnings report Thursday morning, but despite its estimates-beating performance, investors sold out of the stock. fool.com - 3 weeks ago
Analog Devices Q2 Earnings Top Forecasts Analog Devices, Inc. (ADI -4.14%) reported Q2 FY2025 earnings on May 22, 2025, with revenue of $2.64 billion—up 22% year-over-year and 9% sequentially—and non-GAAP EPS of $1.85, surpassing the high end of guidance. fool.com - 3 weeks ago
Analog Devices, Inc. (ADI) Q2 2025 Earnings Call Transcript Analog Devices, Inc. (NASDAQ:ADI ) Q2 2025 Results Conference Call May 22, 2025 10:00 AM ET Company Participants Rich Puccio - Chief Financial Officer Mike Lucarelli - Vice President, Investor Relations and FP&A Jeff Ambrosi - Senior Director, Investor Relations Vincent Roche - CEO and Chairman Conference Call Participants Joseph Moore - Morgan Stanley Vivek Arya - Bank of America Securities Harlan Sur - JPMorgan Tore Svanberg - Stifel Chris Danely - Citi Stacy Rasgon - Bernstein Research Chris Caso - Wolfe Research Joshua Buchalter - TD Cowen Blayne Curtis - Jefferies Operator Good morning, and welcome to the Analog Devices Second Quarter Fiscal Year 2025 Earnings Conference Call, which is being audio webcast via telephone and over the web. I'd like to introduce Rich Puccio, Chief Financial Officer of Analog Devices. seekingalpha.com - 3 weeks ago
Analog Devices Q2 Earnings Beat Estimates, Revenues Rise Y/Y ADI's Q2 performance reflects strength across its consumer, industrial, communications and automotive end markets. zacks.com - 4 weeks ago
8. Profile Summary

Analog Devices, Inc. ADI

image
COUNTRY US
INDUSTRY Semiconductors
MARKET CAP $ 111 B
Dividend Yield 0.50%
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. Rob Oshana Senior Vice President of Software & Digital Platforms Group Ms. Janene I. Asgeirsson J.D. Chief Legal Officer & Corporate Secretary Dr. Raymond S. Stata Ph.D. Co-Founder & Board Member Mr. Vivek Jain Executive Vice President of Global Operations & Technology Mr. Michael Sondel Corporate Vice President & Chief Accounting Officer Ms. Mariya K. Trickett Senior Vice President & Chief People Officer Mr. Michael C. Lucarelli Vice President of Investor Relations and FP&A Mr. Martin Cotter Senior Vice President of Vertical Business Units & President of ADI EMEA Mr. Richard C. Puccio Jr. Executive Vice President & Chief Financial Officer Mr. Vincent T. Roche Chief Executive Officer & Chair of the Board of Directors