What Is ADI Fair Value?
Analog Devices Inc. (ADI) fair value estimate using multiple valuation models, updated daily.
As of August 1, 2026, Analog Devices Inc. (ADI) has a composite fair value estimate of $252.75 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $367.41, suggesting the stock is overvalued by 31.2%.
Data as of August 1, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$252.75
vs. current price of $367.41(-31.2%)
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 →
$312.73
-14.9%Fair Value
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 →
$156.62
-57.4%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 →
$139.22
-62.1%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.
$262.74
-28.5%Overvalued
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 $367.41 is 14.9% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $4.69B | $4.23B |
| Year 2 | $5.68B | $4.63B |
| Year 3 | $6.88B | $5.07B |
| Year 4 | $8.33B | $5.55B |
| Year 5 | $10.09B | $6.07B |
| Year 6 | $12.22B | $6.64B |
| Year 7 | $14.80B | $7.26B |
| Year 8 | $17.93B | $7.95B |
| Year 9 | $21.72B | $8.70B |
| Year 10 | $26.31B | $9.52B |
| Terminal Value | $328.66B | $118.87B |
What Are ADI's Key Financial Metrics?
Earnings & Growth
Current Price
$367.41
EPS (TTM)
$6.72
Forward P/E
24.4
Profit Margin
26.0%
Cash & Balance Sheet
Free Cash Flow
3.9B
EBITDA
6.1B
Book Value
$69.27
Total Debt
8.7B
What Do Analysts Say About ADI?
Low
$365.00
Average
$457.73
High
$550.00
Upside
+24.6%
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 $252.75. The stock is currently trading at $367.41, which makes it overvalued 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 overvalued. The current price of $367.41 is 31.2% above our estimated fair value of $252.75.
What do Wall Street analysts say about ADI?
30 analysts cover Analog Devices Inc. with a consensus rating of "Buy." The average price target is $457.73, ranging from $365.00 to $550.00. This implies 24.6% upside from the current price.