Analog Devices, Inc. (ADI) Simple Dividend Discount Model - Discounting Cash Flows
ADI
Analog Devices, Inc.
ADI (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 3.96 USD
Average Dividend Growth Rate 8.66%
Next Year's Expected Dividend 4.22 USD
Cost of Equity 8.82%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in USD

Monetary values in USD

amounts except #

2025
Nov 01
LTM
Jan 27
2026
Nov 01
2027
Nov 01
2028
Nov 01
2029
Nov 01
2030
Nov 01
Dividend per Share 3.96 3.96 4.22 4.41 4.52 4.63 4.75
Dividend Growth Rate 7.61% 0% 6.53% 4.48% 2.51% 2.5% 2.5%

Monetary values in USD

amounts except #

Average LTM
Jan 27
2025
Nov 01
2024
Nov 02
2023
Oct 31
2022
Oct 28
2021
Oct 30
2020
Oct 31
2019
Nov 02
2018
Oct 31
2017
Oct 31
2016
Nov 01
Net Income 1,852 2,267 2,267 1,635 3,315 2,749 1,390 1,221 1,363 1,507 805.4
Equity 23,921 33,816 33,816 35,176 35,565 36,465 37,993 11,998 11,709 11,268 10,162 5,166
Return on Equity 9.86% 6.71% 6.45% 4.6% 9.09% 7.23% 11.59% 10.43% 12.1% 14.83% 15.59%
Common Dividends 1,318 1,944 1,958 1,826 1,728 1,578 1,097 914.2 797.3 711.2 623.5
Payout Ratio 73.11% 86.27% 86.27% 111.5% 52.12% 57.47% 78.86% 74.92% 58.54% 47.52% 77.59%
Shares Outstanding 435.5 490.8 494.4 496.2 502.2 519.2 397.5 368.6 369.1 370.4 346.4
Reference Market Price 156.4 304.0 234.1 225.5 167.9 144.9 173.5 118.5 109.4 87.18 91.81 63.43
EPS 4.12 4.59 4.59 3.3 6.6 5.29 3.5 3.31 3.69 4.04 2.32
Dividend per Share 2.81 3.96 3.96 3.68 3.44 3.04 2.76 2.48 2.16 1.92 1.8 1.68
Dividend Growth Rate 8.66% 0% 7.61% 6.98% 13.16% 10.14% 11.29% 14.81% 12.5% 6.67% 7.14% 5%
Dividend Yield 1.93% 1.3% 1.69% 1.63% 2.05% 2.1% 1.59% 2.09% 1.98% 2.2% 1.96% 2.65%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program