Previous Close | $243.46 |
Intrinsic Value | $3.80 |
Upside potential | -98% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |