investorscraft@gmail.com

Intrinsic Value of Analog Devices, Inc. (ADI)

Previous Close$193.51
Intrinsic Value
Upside potential
Previous Close
$193.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-10-31 and quarterly data as of 2023-10-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %2.4NaN
Revenue, $12306NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m8482NaN
Operating income, $m3823NaN
EBITDA, $m6116NaN
Interest expense (income), $mNaN
Earnings before tax, $m3608NaN
Tax expense, $m293NaN
Net income, $m3315NaN

BALANCE SHEET

Cash and short-term investments, $m958NaN
Total assets, $m48794NaN
Adjusted assets (=assets-cash), $m47836NaN
Average production assets, $m42012NaN
Working capital, $m1183NaN
Total debt, $m6402NaN
Total liabilities, $m13229NaN
Total equity, $m35565NaN
Debt-to-equity ratio0.180NaN
Adjusted equity ratio0.734NaN

CASH FLOW

Net income, $m3315NaN
Depreciation, amort., depletion, $m2293NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m4818NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1261NaN
Free cash flow, $m6079NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1183
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount