investorscraft@gmail.com

Intrinsic ValueAnalog Devices, Inc. (ANL.DE)

Previous Close261.80
Intrinsic Value
Upside potential
Previous Close
261.80

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 the semiconductor industry, specializing in high-performance analog, mixed-signal, and digital signal processing technologies. The company designs and manufactures integrated circuits (ICs), software, and subsystems that serve critical functions in industrial, automotive, consumer, and communications markets. ADI’s product portfolio includes data converters, power management ICs, amplifiers, and radio frequency solutions, which are essential for translating real-world signals into digital data and vice versa. Its microelectromechanical systems (MEMS) technology further enhances its offerings with motion-sensing and isolation solutions. ADI operates in a highly competitive sector but maintains a strong market position due to its technological expertise, broad product range, and deep customer relationships. The company’s direct sales force and global distribution network ensure robust market penetration, particularly in North America, Europe, and Asia. ADI’s focus on innovation and precision engineering allows it to cater to high-growth applications like automotive electrification, industrial automation, and 5G infrastructure, reinforcing its reputation as a trusted supplier in mission-critical industries.

Revenue Profitability And Efficiency

Analog Devices reported revenue of EUR 9.43 billion for the fiscal year ending November 2024, with net income of EUR 1.64 billion, reflecting a solid profitability margin. The company generated EUR 3.85 billion in operating cash flow, demonstrating strong operational efficiency. Capital expenditures stood at EUR 730 million, indicating disciplined investment in growth and innovation. ADI’s ability to convert revenue into cash underscores its financial resilience and operational effectiveness.

Earnings Power And Capital Efficiency

ADI’s diluted EPS of EUR 3.28 highlights its earnings power, supported by a robust product mix and high-value applications. The company’s capital efficiency is evident in its ability to sustain profitability while investing in R&D and market expansion. With a focus on high-margin segments, ADI maintains a competitive edge in the semiconductor industry, balancing growth with shareholder returns.

Balance Sheet And Financial Health

ADI’s balance sheet remains strong, with EUR 1.99 billion in cash and equivalents and EUR 8.01 billion in total debt. The company’s financial health is supported by its substantial operating cash flow, which provides flexibility for debt management and strategic investments. ADI’s prudent financial management ensures stability in a cyclical industry, positioning it well for long-term growth.

Growth Trends And Dividend Policy

ADI has demonstrated consistent growth, driven by demand for its analog and mixed-signal solutions in key markets like automotive and industrial automation. The company’s dividend policy is shareholder-friendly, with a dividend per share of EUR 1.69, reflecting its commitment to returning capital while reinvesting in innovation. ADI’s growth trajectory is supported by secular trends in electrification and connectivity.

Valuation And Market Expectations

With a market capitalization of EUR 98.45 billion and a beta of 1.08, ADI is valued as a stable yet growth-oriented player in the semiconductor sector. The market expects continued performance driven by ADI’s technological leadership and exposure to high-growth end markets. Valuation metrics reflect confidence in the company’s ability to sustain its competitive position and deliver long-term value.

Strategic Advantages And Outlook

ADI’s strategic advantages lie in its deep technical expertise, diversified product portfolio, and strong customer relationships. The company is well-positioned to capitalize on trends like automotive electrification, industrial IoT, and 5G deployment. With a focus on innovation and operational excellence, ADI’s outlook remains positive, supported by its ability to navigate industry cycles and deliver consistent performance.

Sources

Company description, financial data, and market metrics sourced from publicly available filings and market data providers.

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