US Equities Analysis

ADI — Analog Devices

Research evidence pack

Source-backed valuation visuals

Loading verified snapshot
Loading verified market, valuation, and statement data.

2. Company Fundamentals

2.1 Competitiveness

Metric Value
Operating Margins 38.08%
Profit Margins 26.01%
Return on Equity 9.64%
Return on Assets 5.49%
Free Float 0.49B
Dividend Yield 1.14%
Short Int % Utilisation 2.17%

2.2 Growth

Metric Value
Revenue Growth 37.2%
Free Cash Flow 3.87B
EBITDA 31.96 (Ratio)
Enterprise Value 196.53B
EV/Revenue 15.43
EV/EBITDA 31.96

Revenue growth of 37.2% places the company in a high-growth category.

2.3 Management

Role Metric
Consensus Rating N/A

2.4 Return

Metric Value
Expected Return (Ann.)* 82.25%
Risk / Std Dev (Ann.)* 35.65%
1-Year Price Return* 70.37%

Latest Market Data (as of 2026-08-14, US Eastern time):

Metric Value
Last Price $389.39
52-Week Range $223.47 – $445.91
Observation Count 251 trading days

The return and risk statistics use daily adjusted closes from the retrieved one-year series and annualise daily moments using 252 trading days. The last price is the latest regular-market price reported for the stated date. Source: Yahoo Finance market data.

2.5 Valuation & Cash Flow

Valuation basis: The operating-company framework starts with reported EBIT, taxes, non-cash charges, capital expenditure and working-capital movement to derive unlevered free cash flow. It is a current-input research view, not an intrinsic-value target price because a sourced forecast and peer-beta workstream are still required.

Valuation input Value
Last market price $390.28
Market capitalisation $190.10B
Enterprise value proxy $195.11B
Revenue $11.02B
EBIT $3.03B
EBITDA $5.03B
Reported free cash flow $4.28B
Unlevered free cash flow $4.48B
FCF yield 2.25%
EV / EBITDA proxy 38.80x
Net debt / EBITDA 1.00x

WACC Workbench

WACC input Value
Risk-free rate 4.72%
Equity risk premium assumption 5.50%
Beta 1.21
Cost of equity 11.39%
Pre-tax cost of debt 3.89%
WACC 11.04%
WACC validation within standard range

2.6 Investor-Style Research Screen

Educational screen Result
Buffett-inspired cash-quality checks 3/4 evidenced checks
Lynch-inspired balance-and-growth checks 4/4 evidenced checks

Data lineage: Yahoo Finance public market and statement data; retrieval timestamp: 2026-08-17 23:25:01.769449 UTC; latest reported fiscal period: 2025-10-31 00:00:00. WACC uses a live 10-year Treasury proxy when available, a 5.50% ERP assumption, reported beta where available, and an interest-expense / average-debt proxy for cost of debt. This is research and analysis only, not personalized financial advice.

us-equity stock equity adi information-technology semiconductors nasdaq