205.24 - 207.41
139.95 - 221.69
4.54M / 6.54M (Avg.)
37.59 | 5.48
Analyze DCF forecasts for the company and compare them with competitors.
18.31B
Worse than ADI's revenue of 21.98B.
3.20%
Worse than ADI's revenue growth rate of 18.45%.
9.53B
Better than ADI's ebitda of 8.58B.
52.06%
Better than ADI's ebitda margin of 39.03%.
8.28B
Better than ADI's ebit of 5.64B.
45.23%
Better than ADI's ebit margin of 25.65%.
1.25B
Better than ADI's depreciation of 2.94B.
8.83B
Better than ADI's total cash of 4.00B.
48.24%
Better than ADI's cash as percentage of revenue of 18.19%.
1.82B
Better than ADI's receivables of 3.26B.
9.94%
Better than ADI's receivables as percentage of revenue of 14.84%.
3.28B
Worse than ADI's inventories of 2.97B.
17.89%
Worse than ADI's inventories as percentage of revenue of 13.52%.
750.49M
Better than ADI's accounts payable of 1.06B.
4.10%
Better than ADI's payables as percentage of revenue of 4.83%.
-3.35B
Better than ADI's capital expenditure of -1.61B.
-18.33%
Better than ADI's capex as percentage of revenue of -7.32%.
8.20%
Better than ADI's weighted average cost of capital (wacc) of 9.00%.
8.57%
Better than ADI's cost of equity of 9.35%.
4.06%
Better than ADI's cost of debt of 4.26%.
0.95
Better than ADI's beta of 1.08.
919.00M
Worse than ADI's diluted shares outstanding of 498.70M.
13.60B
Worse than ADI's total debt of 7.58B.
171.92B
Better than ADI's total equity of 108.68B.
185.51B
Better than ADI's total capital of 116.26B.
7.33%
Worse than ADI's debt weighting of 6.52%.
92.67%
Worse than ADI's equity weighting of 93.48%.
7.34B
Better than ADI's ebiat of 5.25B.
5.10B
Worse than ADI's unlevered free cash flow of 5.78B.
4.00%
Equal to ADI's long-term growth rate of 4.00%.
126.12B
Better than ADI's terminal value of 120.27B.
105.55B
Better than ADI's enterprise value of 94.26B.
10.40B
Worse than ADI's net debt of 5.59B.
95.15B
Better than ADI's equity value of 88.67B.
103.54
Worse than ADI's equity value per share of 177.80.
Analyze analyst forecasts for the company and compare them with competitors.
17.94B
No peer data available for comparison.
8.85B
No peer data available for comparison.
7.94
No peer data available for comparison.
6.83B
No peer data available for comparison.
7.89B
No peer data available for comparison.
1.46B
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.
