Valuation models
price $417.11 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused189.33 – 259.11218.8491% overvaluedDCF · Perpetuity growth · 10y228.19 – 310.86263.2058% overvaluedDCF · EBITDA exit · 5y555.49 – 606.37580.2428% undervaluedDCF · EBITDA exit · 10y530.94 – 625.44575.9228% undervaluedP/E · peers322.74 – 499.24361.0916% overvaluedP/E · own history300.91 – 591.29404.863% overvaluedPEG—322.0330% overvaluedEV/EBITDA · peers266.88 – 650.91432.924% undervaluedEV/Revenue · peers77.16 – 268.57177.70135% overvaluedEarnings power value37.16 – 54.9044.63835% overvaluedDividend discount65.90 – 129.6892.29352% overvaluedWall St. consensus target—460.009% belowCost of capital (WACC)—9.49%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
218.84
Analog Devices closed at $417.11 — overvalued by 91% vs model.
189.33the model's range259.11
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
44.63 – 580.24
Wall St. target
460.00 9% below
Above model, 1y
25 of 32 days
How it is valued
Valued asCyclical
Revenue declining (~-5% recent)High profitability (21% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.