US · ADI
Analog Devices, Inc.
- Sector
- Technology · Semiconductors
- Headquarters
- Wilmington, MA 01887
- Website
- analog.com
Price · as of 2025-11-01
$397.69
Market cap 174.21B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $205.69 | -48.28% |
| Intrinsic Value(DCF) | $133.01 | -66.55% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $110.99 | -72.09% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.00 | $70.14 | |||
| 2016 | |||||
| 2017 | $0.00 | $21.62 | |||
| 2018 | |||||
| 2019 | $0.00 | $295.62 | |||
| 2020 | $0.00 | $6.65 | |||
| 2021 | $3.49 | $130.84 | |||
| 2022 | |||||
| 2023 | |||||
| 2024 | $208.92 | $1.56 | $0.00 | $117.59 | |
| 2025 | $300.93 | $205.69 | $21.07 | $0.00 | $110.99 |
AI valuation
Our deep-learning model estimates Analog Devices, Inc.'s (ADI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $205.69
- Current price
- $397.69
- AI upside
- -48.28%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$133.01
-66.55% upside
Graham-Dodd
—
— upside
Graham Formula
$110.99
-72.09% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ADI | Analog Devices, Inc. | $397.69 | 174.21B | -48% | -67% | — | -72% | 65.62 | 4.40 | 13.50 | 30.58 | 168.14 | -130.13 | 61.47% | 26.61% | 20.58% | 6.57% | 6.18% | 4.71% | 0.26 | 9.23 | 2.19 | 1.57 | 1.23 | 3902.00% | 1689.00% | 3705.00% | 2.88% | 1.48 | 10.79% | 1.29% | 84.90% | 2.75% | 52.44 | 35.94 | 13.96 | 7.13 |
| CDNS | Cadence Design Systems, I… | $301.40 | 82.18B | -34% | -45% | -90% | -71% | 74.23 | 15.04 | 15.54 | 43.82 | 1360.86 | 41.02 | 85.61% | 31.15% | 20.94% | 21.85% | 25.50% | 11.59% | 0.45 | 14.16 | 2.86 | 2.41 | -0.28 | 545.00% | 1412.00% | 4194.00% | 1.93% | 1.06 | 33.67% | 0.00% | 0.00% | 1.69% | 49.58 | 51.54 | 15.44 | 11.97 |
| DELL | Dell Technologies Inc. | $147.95 | 99.16B | -21% | +913% | — | +51% | 17.90 | -43.02 | 0.94 | 17.38 | 54.91 | -4.00 | 20.00% | 7.18% | 5.23% | -300.40% | 36.04% | 6.56% | -12.75 | — | 0.91 | 0.46 | 2.75 | 3260.00% | 1880.00% | 35757.00% | 8.05% | 0.18 | 46.28% | 1.37% | 24.60% | 7.94% | 15.49 | 14.76 | 1.11 | 1.98 |
| KLAC | KLA Corporation | $1,524.55 | 200.31B | -61% | -57% | -95% | -38% | 29.56 | 25.58 | 9.88 | 22.78 | 59.41 | 48.89 | 62.32% | 43.11% | 33.41% | 100.78% | 76.58% | 25.79% | 1.30 | 17.34 | 2.62 | 1.70 | 0.75 | 4975.00% | 2389.00% | 2344.00% | 3.12% | 1.00 | 62.52% | 0.75% | 22.30% | 3.24% | 23.21 | 32.51 | 10.01 | 8.85 |
| MPWR | Monolithic Power Systems,… | $1,142.74 | 54.75B | -48% | -31% | -88% | -63% | 89.11 | 14.75 | 19.67 | 68.78 | — | 14.89 | 55.18% | 26.11% | 22.07% | 17.94% | 24.60% | 15.57% | 0.00 | — | 5.91 | 4.09 | -1.41 | -6515.00% | 2643.00% | 372.00% | 1.21% | 2.27 | 27.98% | 0.00% | 0.00% | 0.77% | 73.60 | 80.50 | 19.22 | 60.18 |
| MRVL | Marvell Technology, Inc. | $81.69 | 69.28B | -46% | -70% | — | — | -52.04 | 3.43 | 7.99 | 75.89 | — | -36.21 | 41.31% | -12.49% | -15.35% | -6.26% | -4.06% | -4.27% | 0.32 | -3.80 | 1.54 | 0.98 | 5.21 | -556.00% | 471.00% | 3620.00% | 3.02% | 0.83 | 7.92% | 0.45% | -23.40% | 2.15% | -68.65 | 35.59 | 8.57 | 4.23 |
| MSTR | Strategy Inc | $129.50 | 35.95B | -52% | -46% | -34% | — | -10.52 | 0.79 | 84.80 | -8.54 | -6.95 | -5.18 | 68.69% | -1140.82% | -844.76% | -11.11% | -9.19% | -8.80% | 0.16 | -83.80 | 5.62 | 5.50 | -1.10 | 15132.00% | 297.00% | -9953.00% | -0.26% | -0.15 | -0.25% | 0.94% | -9.90% | 4.01% | -8.53 | -445.58 | 97.33 | 2.19 |
| NXPI | NXP Semiconductors N.V. | $227.01 | 57.36B | -20% | -53% | — | -81% | 28.10 | 5.65 | 4.63 | 17.26 | — | -31.73 | 54.43% | 26.98% | 16.47% | 21.01% | 14.66% | 7.93% | 1.22 | 8.62 | 2.05 | 1.11 | 2.35 | -1829.00% | -274.00% | 1791.00% | 4.27% | 0.73 | 13.45% | 1.80% | 50.70% | 3.39% | 19.86 | 27.14 | 5.36 | 3.17 |
| SNPS | Synopsys, Inc. | $414.00 | 79.21B | -2% | -26% | -88% | -54% | 63.09 | 2.97 | 11.92 | 38.18 | — | -7.48 | 76.98% | 12.97% | 18.89% | 7.15% | 3.88% | 4.35% | 0.50 | 2.05 | 1.62 | 1.20 | 4.56 | -4459.00% | 1512.00% | 509.00% | 1.60% | 0.41 | 5.96% | 0.00% | 0.00% | 0.00% | 104.33 | 70.75 | 13.53 | 3.10 |
| STM | STMicroelectronics N.V. | $33.61 | 29.87B | +52% | -58% | -32% | — | 15.12 | 1.35 | 1.77 | 5.51 | — | 1.40 | 39.34% | 12.63% | 11.73% | 9.11% | 9.89% | 6.33% | 0.18 | 19.72 | 3.11 | 2.28 | 0.24 | -6278.00% | -2324.00% | -11484.00% | -0.92% | 0.79 | -1.53% | 1.22% | 18.50% | 2.75% | 12.25 | -95.02 | 1.55 | 3.91 |
| TXN | Texas Instruments Incorpo… | $212.11 | 192.73B | -30% | -60% | — | -47% | 38.14 | 11.72 | 10.79 | 24.39 | 793.26 | 16.29 | 57.02% | 34.06% | 28.28% | 30.15% | 20.63% | 14.27% | 0.95 | 11.09 | 4.35 | 2.17 | 1.47 | 481.00% | 1305.00% | 7377.00% | 1.36% | 2.26 | 10.18% | 2.62% | 100.00% | 3.40% | 33.41 | 77.31 | 11.38 | 9.82 |
About Analog Devices, Inc.
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.
- CEO
- Vincent T. Roche
- Employees
- 24K
- Beta
- 1.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($133.01 ÷ $397.69) − 1 = -66.55% (DCF, example).