Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
ADI trades against a final fair-value range of $135.63-$284.54, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
Under severe macro softness, ADI's automotive and industrial segments stall. Without the 27.1% Year 1 revenueRevenueRevenue is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions. rebound, operating leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA. works in reverse, compressing EBITEBITEBIT is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions. margins below 30%. Terminal multipleTerminal multipleThe exit P/E or EV/EBITDA we apply to the final year of an explicit forecast. Anchored to the business's long-run quality and the prevailing risk-free rate. reverts to 14x, pushing fair valueFair valueOur composite estimate of intrinsic per-share value, blended across DCF, exit-multiple, and reverse-DCF methods. Reported as a low/mid/high range to capture model uncertainty. toward the $135 downside extreme.
The anticipated 27.13% Year 1 cyclical revenue recovery completely fails to materialize, leaving capacity severely bloated.
Market pivots away from tech hyper-growth multiples, repricing ADI to its mature industrial 14x PE mean.
Gross margins break below historical averages due to intense price wars and persistent inventory corrections in auto and industrial segments.
| 項目 | 2022-10-31 | 2023-10-31 | 2024-10-31 | 2025-10-31 | Trend |
|---|---|---|---|---|---|
| 売上高 | $12.01B | $12.31B+2.5% | $9.43B-23.4% | $11.02B+16.9% | -2.8% |
| 売上総利益 | $7.53B | $7.88B | $5.38B | $6.77B | -3.5% |
| 営業利益 | $3.55B | $3.98B | $2.07B | $3.00B | -5.5% |
| 純利益 | $2.75B | $3.31B+20.4% | $1.64B-50.5% | $2.27B+38.4% | -6.2% |
| EPS (希薄化後) | $5.25 | $6.55 | $3.28 | $4.56 | -4.6% |
| EBITDA | $5.60B | $6.17B | $4.20B | $5.03B | -3.5% |
| 研究開発 | $1.70B | $1.66B | $1.49B | $1.77B | +1.3% |
| 販管費 | $1.27B | $1.27B | $1.07B | $1.26B | -0.3% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
