Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Semiconductors
/
Analog Devices
ADI
Analog Devices
Rising Costs And Fragmented Supply Chains Will Erode Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 32 Analysts
Published
27 Apr 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$186.59
20.0% overvalued
intrinsic discount
09 Aug
US$223.95
Loading
1Y
5.6%
7D
0.7%
Author's Valuation
US$186.6
20.0% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$186.6
20.0% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
13b
2014
2017
2020
2023
2025
2026
2028
Revenue US$13.1b
Earnings US$3.5b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
10.33%
Semiconductors revenue growth rate
0.76%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
10.39%
Calculation
US$3.51b
Earnings '28
x
35.43x
PE Ratio '28
=
US$124.25b
Market Cap '28
US$124.25b
Market Cap '28
/
495.51m
No. shares '28
=
US$250.75
Share Price '28
US$250.75
Share Price '28
Discounted to 2025 @ 10.39% p.a.
=
US$186.39
Fair Value '25