ADI

Nasdaq

ANALOG DEVICES INC

Information Technology, Semiconductors

$389.93

close 7 Aug 2026

+74.02%

52-week change

$189.93B

market cap

$223.44

$445.91

52-week range

Expected price

$316.98 – $387.42

Current price

$389.93

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)57.94x

P/S (TTM)14.91x

P/B5.63x

EV/EBITDA (TTM)42.91x

FCF yield (TTM)2.40%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average48.80x

P/E, sector median37.34x*

Price at 5-year median P/E$343.43*

Indicated dividend yield1.13%

Forward — analyst consensus

Forward P/E (FY2026)31.36x*

Forward P/E (FY2027)25.89x

Forward PEG1.48*

Consensus EPS FY2026 (28 analysts)$12.43

EPS growth (FY2026→FY2027)21.13%

Revenue growth (FY2026)34.40%

Street view

Price target (mean)$457.73*

Target upside17.39%

Ratings (buy / hold / sell)27 / 6 / 0

FY2026 EPS revisions, 30d (up / down)5 / 0

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 2 May 2026, filed 20 May 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +18.35%10Y CAGR +18.96%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$389.93

Cash & equivalents$2.44B

Total debt$8.13B

Shares outstanding487.09M

Result

DCF price per share$584.92

Current price$389.93

Margin of safety+50.01%

PV of years 1–10$78.15B

PV of terminal value$212.45B

Equity value$284.91B

Market-implied growth+13.19%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$5.40B	$6.39B	$7.57B	$8.96B	$10.60B	$12.54B	$14.85B	$17.57B	$20.80B	$24.61B	$458.67B
PV	$5.00B	$5.48B	$6.01B	$6.58B	$7.21B	$7.91B	$8.66B	$9.49B	$10.40B	$11.40B	$212.45B

period to 2 May 2026, filed 20 May 2026, close 7 Aug 2026