Analog Devices Inc.
DCF Model
Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
Terminal Value
Free Cash
1164
950
2187
1978
1886
1000
WACC
%
DCF
1000
Debt
Cash
Equity value
100
Shares
Intrinsic value
100
Current value
189.40
Status