Analyze DCF forecasts for the company and compare them with competitors.
19.69B
Better than ADI's revenue of 11.17B.
6.01%
Worse than ADI's revenue growth rate of 18.45%.
10.25B
Better than ADI's ebitda of 4.36B.
52.08%
Better than ADI's ebitda margin of 39.03%.
9.02B
Better than ADI's ebit of 2.86B.
45.81%
Better than ADI's ebit margin of 25.65%.
1.23B
Better than ADI's depreciation of 1.49B.
9.06B
Better than ADI's total cash of 2.03B.
46.04%
Better than ADI's cash as percentage of revenue of 18.19%.
1.82B
Worse than ADI's receivables of 1.66B.
9.24%
Better than ADI's receivables as percentage of revenue of 14.84%.
2.93B
Worse than ADI's inventories of 1.51B.
14.89%
Worse than ADI's inventories as percentage of revenue of 13.52%.
706.98M
Worse than ADI's accounts payable of 539.10M.
3.59%
Better than ADI's payables as percentage of revenue of 4.83%.
-2.63B
Better than ADI's capital expenditure of -817.03M.
-13.34%
Better than ADI's capex as percentage of revenue of -7.32%.
8.58%
Better than ADI's weighted average cost of capital (wacc) of 9.00%.
8.89%
Better than ADI's cost of equity of 9.35%.
4.26%
Equal to ADI's cost of debt of 4.26%.
0.98
Better than ADI's beta of 1.08.
916.00M
Worse than ADI's diluted shares outstanding of 498.70M.
11.22B
Worse than ADI's total debt of 7.58B.
175.82B
Better than ADI's total equity of 108.68B.
187.04B
Better than ADI's total capital of 116.26B.
6.00%
Better than ADI's debt weighting of 6.52%.
94.00%
Better than ADI's equity weighting of 93.48%.
7.99B
Better than ADI's ebiat of 2.67B.
6.36B
Better than ADI's unlevered free cash flow of 3.01B.
4.00%
Equal to ADI's long-term growth rate of 4.00%.
172.18B
Better than ADI's terminal value of 120.27B.
141.73B
Better than ADI's enterprise value of 94.26B.
8.26B
Worse than ADI's net debt of 5.59B.
133.47B
Better than ADI's equity value of 88.67B.
145.71
Worse than ADI's equity value per share of 177.80.
Analyze analyst forecasts for the company and compare them with competitors.
17.29B
No peer data available for comparison.
9.00B
No peer data available for comparison.
5.53
No peer data available for comparison.
5.08B
No peer data available for comparison.
7.82B
No peer data available for comparison.
1.75B
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$194.00
Lower downside than ADI's downside of 7.55%.
Buy
Equal to ADI's analyst recommendation of Buy.
205.24 - 207.41
139.95 - 221.69
4.54M / 6.59M (Avg.)
37.73 | 5.46
