Back to ADI Overview
NMS · Valuation Lab
ADI
Analog Devices, Inc.
Last$377.69
Market cap—
EV/EBITDA29.5x
Intrinsic value
$828948768193.67
MoS +100.0% · Undervalued
Assuming 30.4% FCF margin and 37.2% Y1–5 growth.
Upside to price
EV (DCF)834.2B
Terminal share83%
Expected IV$813657460277.74
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 83% of EV
PV of stage FCFs143.5B
PV of terminal value690.7B
Enterprise value834.2B
Net cash / (debt)-5.3B
Equity value828.9B
Intrinsic value / share$828948768193.67
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 17.5B | 5.3B | 5B | 94.2% |
| Y2 | 24B | 7.3B | 6.5B | 88.8% |
| Y3 | 32.9B | 10B | 8.4B | 83.7% |
| Y4 | 45.1B | 13.7B | 10.8B | 78.9% |
| Y5 | 61.9B | 18.8B | 14B | 74.3% |
| Y6 | 73.5B | 22.3B | 15.6B | 70.0% |
| Y7 | 87.1B | 26.5B | 17.5B | 66.0% |
| Y8 | 103.3B | 31.4B | 19.5B | 62.2% |
| Y9 | 122.5B | 37.3B | 21.8B | 58.6% |
| Y10 | 145.3B | 44.2B | 24.4B | 55.2% |
| Terminal | — | — | 690.7B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.