TechnologySemiconductorsUnited States

ADI.US · Analog Devices, Inc.

NMS · US · USD

Latest price391.21 USD

30D-15.05%

Vs. base value+476%

Research summary

ADI.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +0% YoY. Current price is about 391 USD, while the model base case is about 67.97 USD; the current price sits +476% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

10 records

Revenue-

Net income2B USD

Free cash flow4B USD

Operating cash flow5B USD

Gross profit

Revenue after direct costs, useful for reading core product or service profitability.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:20

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price391.21 USD

Base value67.97 USD

Vs. base+476%

Price date2026/04/28

67.97 USD67.97 USD70.00 USD

+476%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

109.05 USD109.05 USD117.45 USD

+259%

109.05 USDCurrent price is 258.7% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 109.05 USD
Current price: 391.21 USD
Estimated shares: 497,224,123
Discount rate: 9.5%
Bear value: 109.05 USD
Base value: 109.05 USD
Bull value: 117.45 USD
Base FCF/share：8.61
Base growth：0.0%
WACC：9.5%
Terminal growth：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

52.42 USD52.42 USD56.46 USD

+646%

52.42 USDCurrent price is 646.3% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 52.42 USD
Current price: 391.21 USD
Estimated shares: 497,224,123
Discount rate: 9.5%
Bear value: 52.42 USD
Base value: 52.42 USD
Bull value: 56.46 USD
Average net income over the last 3 years proxies owner earnings
Base growth：0.0%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth17.0%

Current price implies roughly 17.0% annualized FCF growth.

17.0%Current price implies roughly 17.0% annualized FCF growth.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 17.0%
Current price: 391.21 USD
Estimated shares: 497,224,123
Discount rate: 9.5%
Base FCF/share：8.61
WACC：9.5%
Terminal growth：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

44.42 USD44.42 USD44.42 USD

+781%

44.42 USDCurrent price is 780.7% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 44.42 USD
Current price: 391.21 USD
Estimated shares: 497,224,123
Discount rate: 9.5%
Base value: 44.42 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：9.5%

Updated: 2026/04/29 07:20

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 10

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/10/31	Annual	-	2B USD	4B USD	4.56
2025/10/30	Annual	11B USD	2B USD	4B USD	4.56
2024/11/01	Annual	-	2B USD	3B USD	3.28
2024/10/30	Annual	9B USD	2B USD	3B USD	3.28
2023/10/30	Annual	12B USD	3B USD	4B USD	6.55

Ad placement

ADI.US · Analog Devices, Inc.

Research summary

Key financial trend

Price trend

Valuation model range

DCF

Owner Earnings

Reverse DCF

Earnings Power Value

Quarterly and annual financial table

Related stocks