What Is ADI Fair Value?
Analog Devices Inc. (ADI) fair value estimate using multiple valuation models, updated daily.
As of September 15, 2026, Analog Devices Inc. (ADI) has a composite fair value estimate of $325.74 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $361.35, suggesting the stock is fair value by 9.9%.
Data as of September 15, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$325.74
vs. current price of $361.35(-9.9%)
How Is ADI Fair Value Calculated?
Four independent models estimate what ADI is worth. Each uses different inputs and assumptions. The composite blends them by weight.
ADI Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$440.01
+21.8%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$151.94
-58.0%Overvalued
Inputs used
ADI Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$141.73
-60.8%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$345.33
-4.4%Fair Value
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $361.35 is 21.8% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $5.18B | $4.68B |
| Year 2 | $6.48B | $5.28B |
| Year 3 | $8.10B | $5.96B |
| Year 4 | $10.13B | $6.73B |
| Year 5 | $12.66B | $7.59B |
| Year 6 | $15.82B | $8.56B |
| Year 7 | $19.78B | $9.66B |
| Year 8 | $24.72B | $10.91B |
| Year 9 | $30.90B | $12.31B |
| Year 10 | $38.63B | $13.89B |
| Terminal Value | $478.70B | $172.11B |
What Are ADI's Key Financial Metrics?
Earnings & Growth
Current Price
$361.35
EPS (TTM)
$8.41
Forward P/E
22.1
Profit Margin
29.8%
Cash & Balance Sheet
Free Cash Flow
4.1B
EBITDA
6.9B
Book Value
$69.24
Total Debt
9.2B
What Do Analysts Say About ADI?
Low
$365.00
Average
$470.72
High
$675.00
Upside
+30.3%
ADI Fair Value FAQ
What is the fair value of ADI?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), ADI's estimated fair value is $325.74. The stock is currently trading at $361.35, which makes it fair value by our analysis.
How is ADI's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is ADI overvalued or undervalued?
Based on our analysis, ADI is fair value. The current price of $361.35 is 9.9% above our estimated fair value of $325.74.
What do Wall Street analysts say about ADI?
32 analysts cover Analog Devices Inc. with a consensus rating of "Strong Buy." The average price target is $470.72, ranging from $365.00 to $675.00. This implies 30.3% upside from the current price.