Download the full ADI valuation report (PDF) — free

DCF fair value, Graham number, EPV, key multiples and growth rates in one clean PDF.

ADI Valuation

Fair Value Summary

Daily Price — ADI

$412.13 +77.6% (1Y)

PEG Ratio

Overvalued

9.06x

01 (fair)23+

P/E Ratio61.2x

TTM EPS$6.73

EPS Growth Rate6.8%

Source: 5-Year EPS CAGR

Interpretation

<1 Undervalued

1–2 Fair

>2 Overvalued

PEG = P/E ÷ Annual EPS Growth Rate (%). Peter Lynch's growth-adjusted value metric.

EV/EBITDA

Overvalued

24.2x

010 (cheap)1530+

Enterprise Value$121.9B

EBITDA (Annual)$5.0B

Sector Median PE25.4x

Interpretation

<10 Cheap

10–15 Fair

>15 Expensive

EV/EBITDA = Enterprise Value ÷ EBITDA. Capital-structure neutral — preferred by professional investors.

Price/Sales

Overvalued

18.22x

0136+

Market Cap$200.7B

Annual Revenue$11.0B

Current Price$412.13

Interpretation

<1 Very Cheap

1–3 Fair

>3 Expensive

P/S = Market Cap ÷ Revenue. Useful for growth/unprofitable companies. SaaS/high-growth norms higher.

Price/Book

Overvalued

6.03x

0136+

Less meaningful for Technology

Current Price$412.13

Book Value/Share$68.40

Total Equity$33.8B

Interpretation

<1 Undervalued

1–3 Fair

>3 Expensive

P/B = Price ÷ Book Value per Share. Essential for banks, REITs, and asset-heavy companies.

Graham Number

Overvalued

$84.05

390.4% premium vs current price

Current Price$412.13

EPS$4.59

Book Value / Share$68.40

Interpretation

Price < Graham → Undervalued

Price > Graham → Overvalued

√(22.5 × EPS × Book Value/Share) — Benjamin Graham's intrinsic value estimate.

Earnings Power Value

Overvalued

$39.58

-90.4% vs current price ($412.13)

🔴 Destroying value

Current Price$412.13

WACC9.8%

NOPAT$2.5B

Book Value / Share$68.40

Greenwald EPV assumes zero future growth — this is the floor value of the business as a going concern.

Valuation Parameters

Loading history...

Download the full ADI valuation report (PDF) — free

DCF fair value, Graham number, EPV, key multiples and growth rates in one clean PDF.

ADI Valuation

Fair Value Summary

Daily Price — ADI

$412.13 +77.6% (1Y)

PEG Ratio

Overvalued

9.06x

01 (fair)23+

P/E Ratio61.2x

TTM EPS$6.73

EPS Growth Rate6.8%

Source: 5-Year EPS CAGR

Interpretation

<1 Undervalued

1–2 Fair

>2 Overvalued

PEG = P/E ÷ Annual EPS Growth Rate (%). Peter Lynch's growth-adjusted value metric.

EV/EBITDA

Overvalued

24.2x

010 (cheap)1530+

Enterprise Value$121.9B

EBITDA (Annual)$5.0B

Sector Median PE25.4x

Interpretation

<10 Cheap

10–15 Fair

>15 Expensive

EV/EBITDA = Enterprise Value ÷ EBITDA. Capital-structure neutral — preferred by professional investors.

Price/Sales

Overvalued

18.22x

0136+

Market Cap$200.7B

Annual Revenue$11.0B

Current Price$412.13

Interpretation

<1 Very Cheap

1–3 Fair

>3 Expensive

P/S = Market Cap ÷ Revenue. Useful for growth/unprofitable companies. SaaS/high-growth norms higher.

Price/Book

Overvalued

6.03x

0136+

Less meaningful for Technology

Current Price$412.13

Book Value/Share$68.40

Total Equity$33.8B

Interpretation

<1 Undervalued

1–3 Fair

>3 Expensive

P/B = Price ÷ Book Value per Share. Essential for banks, REITs, and asset-heavy companies.

Graham Number

Overvalued

$84.05

390.4% premium vs current price

Current Price$412.13

EPS$4.59

Book Value / Share$68.40

Interpretation

Price < Graham → Undervalued

Price > Graham → Overvalued

√(22.5 × EPS × Book Value/Share) — Benjamin Graham's intrinsic value estimate.

Earnings Power Value

Overvalued

$39.58

-90.4% vs current price ($412.13)

🔴 Destroying value

Current Price$412.13

WACC9.8%

NOPAT$2.5B

Book Value / Share$68.40

Greenwald EPV assumes zero future growth — this is the floor value of the business as a going concern.

Valuation Parameters

Loading history...