Welcome to RANGE VALUATION DETAIL page! beta feature  



We have 6 report results for ticker: ADI - Analog Devices, Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

Valuation Scenarios Current Market Price: 176.27 as of 2025-04-18

Type Low High Factor NormalizedPerShare Multipliers(Avg, Median, Min, Max)
Suggested Buying Range on overall 108.50 246.14 operatingCashflow 8.75 (28.13, 24.96, 12.4, 64.2)
Suggested Buying Range on cashflow 173.25 182.18 operatingCashflow 8.75 [20.82, 19.8, 12.4, 33.59]
Suggested Buying Range on netIncome 149.15 153.71 netIncome 5.12 [30, 29.11, 15.09, 64.2]
Suggested Buying Range on operatingIncome 176.96 182.37 operatingIncome 6.08 [30, 29.11, 15.09, 64.2]

“The best measure to judge a company’s performance over time is growth of free cash flow per share, and we believe that’s what drives long-term value for our owners”
--Texas Instruments investor page, investor.ti.com
Disclaimer: This is not a Buy/Sell suggestion, the data is provided as is, please do your due diligence before making any investments, Markets can be very volatile, We are not liable for any loss!
Note 1: The Valuation above uses Historic Valuation method, Its not a valid method for companies with -ve PE or Negative earnings!
Note 2: Companies like CRWD, SNOW, any SAAS based companies OR companies whose GAAP earnings are negative cannot be valued using this method, so ignore the numbers for such cases
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for ADI [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 176.27 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
ADI revenue 9.43B 12.31B 12.01B 7.32B 5.60B 5.99B 6.22B 5.25B 3.42B 3.44B 2.86B 2.63B 2.70B 2.99B 2.76B
ADI owner_earnings 3.23B 4.18B 3.87B 2.26B 1.69B 1.86B 2.06B 0.86B 1.10B 0.71B 0.71B 0.75B 0.65B 0.73B 0.83B
ADI cashflow::operating 3.85B 4.82B 4.48B 2.74B 2.01B 2.25B 2.44B 1.15B 1.29B 0.91B 0.87B 0.91B 0.81B 0.90B 0.99B
ADI cashflow::fcf 3.12B 3.56B 3.78B 2.39B 1.84B 1.98B 2.19B 0.95B 1.16B 0.75B 0.69B 0.79B 0.68B 0.78B 0.88B
ADI cashflow::realfcf 2.86B 3.26B 3.45B 2.15B 1.69B 1.83B 2.04B 0.85B 1.10B 0.68B 0.64B 0.73B 0.63B 0.73B 0.83B
ADI netincome 1.64B 3.31B 2.75B 1.39B 1.22B 1.36B 1.51B 0.81B 0.86B 0.70B 0.63B 0.67B 0.65B 0.87B 0.71B
ADI operatingincome 2.03B 3.82B 3.28B 1.69B 1.50B 1.71B 1.90B 1.16B 1.03B 0.83B 0.75B 0.75B 0.82B 1.07B 0.90B
ADI marketcap 104.99B 96.47B 80.26B 87.07B 50.62B 39.77B 28.29B 28.82B 19.11B 14.34B 14.27B 12.56B 9.83B 0.0 0.0
ADI ev 110.03B 101.92B 91.89B 91.86B 55.23B 44.62B 33.80B 35.62B 20.22B 14.33B 14.57B 13.04B 10.10B 0.0 0.0
ADI shares 0.50B 0.51B 0.52B 0.40B 0.37B 0.37B 0.37B 0.35B 0.31B 0.32B 0.32B 0.31B 0.31B 0.0 0.0
ADI shares_calc 0.50B 0.50B 0.51B 0.53B 0.37B 0.37B 0.37B 0.37B 0.31B 0.31B 0.32B 0.31B 0.31B 0.0 0.0
ADI capex -0.73B -1.26B -0.70B -0.34B -0.17B -0.28B -0.25B -0.20B -0.13B -0.15B -0.18B -0.12B -0.13B -0.12B -0.11B
ADI depreciation 0.36B 0.33B 0.28B 0.23B 0.23B 0.24B 0.23B 0.19B 0.13B 0.13B 0.11B 0.11B 0.11B 0.12B 0.12B
ADI evToOcf 28.56 21.15 20.53 33.59 27.50 19.80 13.84 30.86 15.66 15.78 16.72 14.30 12.40 0.0 0.0
ADI pocf 27.25 20.03 17.93 31.83 25.20 17.65 11.58 24.96 14.80 15.80 16.37 13.77 12.06 0.0 0.0
ADI pe 64.20 29.11 29.20 62.62 41.47 29.18 18.77 35.78 22.18 20.58 22.68 18.66 15.09 0.0 0.0


2. Vertical Data, ratio wrt to shares_calc for ADI [show/hide charts] Current Market Price: 176.27 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012
ADI revenue 18.99 24.80 23.59 13.93 15.16 16.27 16.82 14.15 11.10 11.01 9.01 8.39 8.82
ADI owner_earnings 6.50 8.43 7.60 4.30 4.58 5.06 5.57 2.31 3.57 2.27 2.22 2.37 2.13
ADI cashflow::operating 7.76 9.71 8.79 5.21 5.44 6.12 6.60 3.11 4.19 2.91 2.74 2.91 2.66
ADI cashflow::fcf 6.29 7.17 7.41 4.55 4.99 5.37 5.91 2.56 3.78 2.42 2.18 2.51 2.23
ADI cashflow::realfcf 5.76 6.56 6.78 4.09 4.58 4.96 5.50 2.28 3.57 2.19 2.02 2.33 2.05
ADI netincome 3.29 6.68 5.40 2.65 3.30 3.70 4.07 2.17 2.80 2.23 1.98 2.14 2.13
ADI operatingincome 4.10 7.70 6.44 3.22 4.05 4.64 5.13 3.13 3.34 2.66 2.37 2.40 2.69
ADI marketcap 211.54 194.40 157.59 165.74 137.01 107.99 76.42 77.70 62.01 45.95 44.87 40.01 32.09
ADI ev 221.70 205.37 180.42 174.86 149.48 121.14 91.32 96.04 65.62 45.91 45.82 41.54 33.00
ADI shares 1.00 1.02 1.03 0.76 1.01 1.01 1.01 0.94 1.01 1.02 1.00 1.00 1.00
ADI shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
ADI capex -1.47 -2.54 -1.37 -0.65 -0.45 -0.75 -0.69 -0.55 -0.41 -0.49 -0.56 -0.39 -0.43
ADI depreciation 0.73 0.67 0.56 0.44 0.63 0.65 0.62 0.52 0.44 0.42 0.36 0.35 0.36
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for ADI [show/hide charts] Current Market Price: 176.27 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
ADI revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
ADI owner_earnings 34.23% 33.99% 32.20% 30.88% 30.22% 31.08% 33.14% 16.31% 32.17% 20.63% 24.67% 28.30% 24.11% 24.43% 29.98%
ADI cashflow::operating 40.87% 39.15% 37.25% 37.37% 35.85% 37.61% 39.24% 22.00% 37.74% 26.43% 30.42% 34.64% 30.16% 30.08% 35.89%
ADI cashflow::fcf 33.12% 28.90% 31.43% 32.68% 32.89% 33.01% 35.14% 18.11% 34.02% 21.95% 24.21% 29.97% 25.26% 25.98% 31.85%
ADI cashflow::realfcf 30.33% 26.46% 28.74% 29.35% 30.22% 30.50% 32.71% 16.13% 32.17% 19.94% 22.44% 27.81% 23.28% 24.23% 29.98%
ADI netincome 17.35% 26.94% 22.88% 19.00% 21.79% 22.75% 24.21% 15.35% 25.18% 20.29% 21.97% 25.57% 24.11% 28.98% 25.79%
ADI operatingincome 21.56% 31.07% 27.29% 23.12% 26.74% 28.55% 30.52% 22.16% 30.05% 24.19% 26.27% 28.59% 30.51% 35.81% 32.59%
ADI marketcap 1113.66% 783.98% 668.06% 1189.74% 903.49% 663.87% 454.44% 549.31% 558.53% 417.43% 498.12% 477.08% 363.76% 0.0 0.0
ADI ev 1167.15% 828.22% 764.83% 1255.22% 985.70% 744.72% 543.06% 678.98% 591.01% 417.11% 508.71% 495.31% 374.06% 0.0 0.0
ADI shares 5.29% 4.11% 4.35% 5.48% 6.64% 6.22% 6.02% 6.68% 9.13% 9.22% 11.10% 11.92% 11.34% 0.0 0.0
ADI shares_calc 5.26% 4.03% 4.24% 7.18% 6.59% 6.15% 5.95% 7.07% 9.01% 9.08% 11.10% 11.92% 11.34% 0.0 0.0
ADI capex -7.75% -10.25% -5.82% -4.70% -2.96% -4.60% -4.09% -3.89% -3.72% -4.48% -6.21% -4.67% -4.89% -4.11% -4.04%
ADI depreciation 3.85% 2.72% 2.36% 3.16% 4.17% 4.02% 3.67% 3.71% 3.93% 3.79% 3.98% 4.18% 4.06% 3.90% 4.20%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for ADI Current Market Price: 176.27 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
ADI revenue 11.87% 9.49% 8.81%
ADI owner_earnings 18.34% 11.62% 12.60%
ADI cashflow::operating 17.42% 11.33% 12.10%
ADI cashflow::fcf 17.10% 9.56% 9.29%
ADI cashflow::realfcf 17.21% 9.37% 10.01%
ADI netincome 9.94% 3.71% 5.56%
ADI operatingincome 10.45% 3.51% 6.30%
ADI marketcap 24.76% 21.43% 6.44%
ADI ev 25.42% 19.79% 6.20%
ADI shares 5.17% 5.99% 7.51%
ADI shares_calc 5.29% 6.15% -1.88%
ADI capex -15.89% -17.73% -22.22%
ADI depreciation 12.06% 8.55% 16.19%
ADI evToOcf 6.81% 7.60% -5.26%
ADI pocf 6.24% 9.07% -5.05%
ADI pe 13.47% 17.08% 0.83%


5. Rolling 5 yearly CAGR report Showing SUMMARY report for ADI Current Market Price: 176.27 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015
ADI netincome 3.71% 17.08% 27.83% 10.04% 11.87% 16.71% 17.48% 4.34% -0.13% -0.43%
ADI operatingincome 3.51% 15.01% 23.04% 10.48% 12.52% 17.85% 20.33% 7.13% -0.83% -1.59%
ADI marketcap 21.43% 27.81% 22.73% 35.43% 28.70% 22.75% 17.62% 24.01% inf inf
ADI ev 19.79% 24.70% 20.87% 35.35% 30.98% 25.08% 20.98% 28.66% inf inf
ADI shares 5.99% 6.18% 8.34% 5.14% 3.26% 3.23% 3.61% 2.74% inf inf
ADI shares_calc 6.15% 6.04% 6.55% 11.26% 3.44% 2.98% 3.34% 3.91% inf inf
ADI capex -17.73% -27.37% -21.83% -18.00% -1.46% -8.37% -13.55% -8.32% -0.70% -6.24%
ADI depreciation 8.55% 7.93% 7.80% 11.44% 12.43% 16.11% 15.71% 12.15% 2.86% 2.31%
ADI evToOcf 7.60% 8.85% -7.83% 16.49% 11.75% 3.44% -0.65% 20.00% inf inf
ADI pocf 9.07% 11.58% -6.40% 16.55% 9.79% 1.52% -3.40% 15.66% inf inf
ADI pe 17.08% 9.17% -3.98% 23.07% 15.04% 5.17% 0.12% 18.85% inf inf


6. Rolling 9 yearly CAGR report Showing SUMMARY report for ADI Current Market Price: 176.27 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
ADI shares 5.17% 5.29% 5.83% 3.05% inf inf
ADI shares_calc 5.29% 5.07% 5.52% 6.18% inf inf
ADI capex -15.89% -19.56% -17.55% -10.07% -3.26% -9.55%
ADI depreciation 12.06% 12.71% 11.06% 8.64% 8.01% 8.44%
ADI evToOcf 6.81% 2.65% 4.10% 11.71% inf inf
ADI pocf 6.24% 2.27% 2.98% 11.39% inf inf
ADI pe 13.47% 2.81% 5.10% 17.13% inf inf



Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)


Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...