Analog Devices, Inc. (ADI)
Semiconductors · Technology · $203.5B
Intrinsic Value (Consensus)
$73.29
Current Price
$417.79
Margin of Safety
-82.5%
82.5% Above Intrinsic Value
Value: $73
Price: $418
Valuation Model Estimates
Current Price: $417.79
DCF (Discounted Cash Flow)
$411.93
Graham Number
$84.40
Earnings Power Value
$44.27
Relative Value (P/E)
$91.20
Dividend Discount Model
$696.67
Consensus Value
$73.29
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.56
- EPS (Forward)
- $5.47
- Book Value
- $69.42
- P/E Ratio
- 92.2
- Forward P/E
- 76.9
- PEG Ratio
- —
- ROE
- 6.7%
- Debt/Equity
- 19%
- Revenue Growth
- 16.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.18
Data last updated: 2026-06-12
Source: Yahoo Finance