Analog Devices (ADI)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $191.9B, Analog Devices's free cash flow of $4.3B (fiscal 2025) would need to grow about 16% a year for the stock to be worth today's price. That is close to what the company has delivered over the last 9 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Analog Devices's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from ADI's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Analog Devices's 10-K filings. The deep dive has 15+ years, quarters and every line.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $7.3B | $12.0B | $12.3B | $9.4B | $11.0B |
| Net income | $1.4B | $2.7B | $3.3B | $1.6B | $2.3B |
| Free cash flow | $2.4B | $3.8B | $3.6B | $3.1B | $4.3B |
| EPS (diluted) | $3.46 | $5.25 | $6.55 | $3.28 | $4.56 |
| Operating margin | 23.1% | 27.3% | 31.1% | 21.6% | 26.6% |
Where the revenue comes from
Revenue by segments, fiscal 2025.
Superinvestors who own ADI
From each investor's latest 13F filing (what a 13F shows). 14 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| PRIMECAP Management PRIMECAP Management Co |
Trimmed | $1.2B | 0.74% | Q2 2026 |
| Steven Romick First Pacific Advisors |
Trimmed | $635M | 8.0% | Q2 2026 |
| Tom Gayner Markel Group Inc. |
Trimmed | $397M | 3.0% | Q2 2026 |
| Cliff Asness AQR Capital Management |
Added | $359M | 0.12% | Q2 2026 |
| Sean Stannard-Stockton Ensemble Capital Management |
Trimmed | $68M | 5.8% | Q3 2024 |
| Joel Greenblatt Gotham Asset Management |
Trimmed | $40M | 0.09% | Q2 2026 |
| Francois Rochon Giverny Capital Inc. |
Trimmed | $37M | 1.2% | Q2 2026 |
| Wallace Weitz Weitz Investment Management |
Trimmed | $34M | 2.3% | Q2 2026 |
| Hersh Cohen ClearBridge Investments |
Trimmed | $29M | 0.02% | Q2 2026 |
| Dodge & Cox Dodge & Cox |
Trimmed | $8M | 0.00% | Q2 2026 |
| Murray Stahl Horizon Kinetics LLC |
Trimmed | $1M | 0.02% | Q2 2026 |
| Lee Ainslie Maverick Capital |
New position | $1M | 0.01% | Q2 2026 |
Insider buying
Open-market purchases by Analog Devices's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
| Date | Insider | Shares | Price | Value |
|---|---|---|---|---|
| Feb 5, 2026 | Ro Khanna |
0 | $322.12 | — |
| Feb 5, 2026 | Ro Khanna |
0 | $322.12 | — |
| Jan 23, 2026 | Ro Khanna |
0 | $305.60 | — |
| Jan 23, 2026 | Ro Khanna |
0 | $305.60 | — |
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when ADI trades at or below it.
Free accounts get 3 price alerts. No card needed.
In the full deep dive
Questions
What growth does Analog Devices's stock price imply?
At a market value of $191.9B, Analog Devices would need its free cash flow to grow about 16% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 9 years its free cash flow grew 16% a year.
Are Analog Devices insiders buying the stock?
4 open-market insider purchases of ADI in the last 12 months, from SEC Form 4 filings.
Which superinvestors own Analog Devices?
14 of the superinvestors Investingly tracks hold ADI in their latest 13F, including PRIMECAP Management, Steven Romick, Tom Gayner.
Prices and ratios as of Oct 7, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.