investorscraft@gmail.com

Intrinsic Value of Analog Devices, Inc. (ADI)

Previous Close$243.46
Intrinsic Value
Upside potential
Previous Close
$243.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Analog Devices, Inc. (ADI) is a global leader in high-performance semiconductor solutions, specializing in analog, mixed-signal, and digital signal processing technologies. The company serves a diverse range of industries, including automotive, industrial, communications, and consumer electronics, with its core revenue model centered on designing and manufacturing integrated circuits (ICs) that bridge the physical and digital worlds. ADI’s product portfolio includes data converters, amplifiers, power management ICs, and RF components, which are critical for signal conditioning, processing, and power efficiency in complex electronic systems. The company holds a strong market position due to its technological expertise, long-standing customer relationships, and ability to deliver high-reliability solutions for mission-critical applications. ADI’s focus on innovation and vertical integration allows it to maintain a competitive edge in the highly specialized analog semiconductor market, where performance and precision are paramount. Its strategic acquisitions, such as the purchase of Maxim Integrated, have further solidified its leadership in key growth areas like automotive electrification and industrial automation.

Revenue Profitability And Efficiency

ADI reported revenue of $9.43 billion for FY 2024, with net income of $1.64 billion, reflecting a net margin of approximately 17.3%. The company generated robust operating cash flow of $3.85 billion, demonstrating strong cash conversion capabilities. Capital expenditures totaled $730 million, indicating disciplined investment in capacity and technology to support future growth. These metrics underscore ADI’s ability to balance profitability with operational efficiency in a cyclical industry.

Earnings Power And Capital Efficiency

ADI’s diluted EPS of $3.28 highlights its earnings power, supported by a stable revenue base and effective cost management. The company’s high operating cash flow relative to net income suggests efficient capital deployment and low working capital requirements. ADI’s focus on high-margin products and scalable manufacturing processes enhances its capital efficiency, enabling consistent returns for shareholders.

Balance Sheet And Financial Health

ADI maintains a solid balance sheet with $1.99 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at $7.65 billion, reflecting leverage from past acquisitions. The company’s strong cash flow generation supports its ability to service debt while funding growth and returning capital to shareholders, indicating a manageable financial structure.

Growth Trends And Dividend Policy

ADI has demonstrated resilience in cyclical markets, with growth driven by secular trends in automotive, industrial, and communications sectors. The company’s dividend per share of $3.62 reflects a commitment to returning capital to shareholders, supported by its stable cash flow. ADI’s disciplined capital allocation balances reinvestment for growth with shareholder returns, positioning it for sustainable long-term value creation.

Valuation And Market Expectations

ADI’s valuation reflects its leadership in analog semiconductors and consistent financial performance. The market likely prices in expectations for steady growth in high-margin segments like automotive and industrial, alongside operational execution. ADI’s premium valuation is justified by its technological edge, diversified customer base, and ability to navigate industry cycles effectively.

Strategic Advantages And Outlook

ADI’s strategic advantages include its deep analog expertise, strong IP portfolio, and vertically integrated manufacturing. The company is well-positioned to capitalize on trends like electrification, 5G, and IoT, which drive demand for its high-performance solutions. While macroeconomic uncertainties persist, ADI’s focus on innovation and operational discipline supports a positive long-term outlook.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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