Price to FCFE (P/FCFE)

Free Cash Flow to Equity (FCFE)
P to FCFE Ratio, Current
P to FCFE Ratio, Historical

Free Cash Flow to Equity (FCFE)

Analog Devices Inc., FCFE calculation

US$ in thousands

12 months ended:	Oct 28, 2023	Oct 29, 2022	Oct 30, 2021	Oct 31, 2020	Nov 2, 2019	Nov 3, 2018
Net income	3,314,579)	2,748,561)	1,390,422)	1,220,761)	1,363,011)	1,495,432)
Net noncash charges	2,148,645)	2,610,506)	1,452,702)	634,304)	925,372)	250,038)
Change in operating assets and liabilities	(645,590)	(883,665)	(108,055)	153,422)	(35,283)	696,891)
Net cash provided by operating activities	4,817,634)	4,475,402)	2,735,069)	2,008,487)	2,253,100)	2,442,361)
Additions to property, plant and equipment, net	(1,261,463)	(699,308)	(343,676)	(165,692)	(275,372)	(254,876)
Proceeds from debt	—)	296,130)	3,939,640)	395,646)	1,250,000)	743,778)
Early termination of debt	(65,688)	(519,116)	(3,591,982)	—)	(1,250,000)	—)
Debt repayments	—)	—)	—)	(750,000)	(850,000)	(2,275,000)
Payments on revolver	—)	(400,000)	(400,000)	(350,000)	(75,000)	—)
Proceeds from revolver	—)	400,000)	400,000)	350,000)	75,000)	—)
Proceeds from commercial paper notes	5,287,124)	—)	—)	—)	—)	—)
Payments of commercial paper notes	(4,739,900)	—)	—)	—)	—)	—)
Free cash flow to equity (FCFE)	4,037,707)	3,553,108)	2,739,051)	1,488,441)	1,127,728)	656,263)

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

Download chart

Item	Description	The company
FCFE	Free cash flow to equity is the cash flow available to Analog Devices Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made.	Analog Devices Inc. FCFE increased from 2021 to 2022 and from 2022 to 2023.

Price to FCFE Ratio, Current

Analog Devices Inc., current P/FCFE calculation, comparison to benchmarks

No. shares of common stock outstanding	495,908,150
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)	4,037,707)
FCFE per share	8.14
Current share price (P)	196.50
Valuation Ratio
P/FCFE	24.13
Benchmarks
P/FCFE, Competitors¹
Advanced Micro Devices Inc.	218.71
Applied Materials Inc.	21.22
Broadcom Inc.	33.80
Intel Corp.	—
KLA Corp.	35.03
Lam Research Corp.	24.93
Micron Technology Inc.	—
NVIDIA Corp.	77.29
ON Semiconductor Corp.	220.84
Qualcomm Inc.	17.71
Texas Instruments Inc.	41.35
P/FCFE, Sector
Semiconductors & Semiconductor Equipment	81.87
P/FCFE, Industry
Information Technology	40.78

Based on: 10-K (reporting date: 2023-10-28).

¹ Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.

Price to FCFE Ratio, Historical

Analog Devices Inc., historical P/FCFE calculation, comparison to benchmarks

	Oct 28, 2023	Oct 29, 2022	Oct 30, 2021	Oct 31, 2020	Nov 2, 2019	Nov 3, 2018
No. shares of common stock outstanding¹	496,261,678	509,295,941	525,330,672	369,484,899	368,302,369	370,159,553
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)²	4,037,707)	3,553,108)	2,739,051)	1,488,441)	1,127,728)	656,263)
FCFE per share³	8.14	6.98	5.21	4.03	3.06	1.77
Share price^1, 4	181.25	168.43	180.79	136.89	114.89	89.58
Valuation Ratio
P/FCFE⁵	22.28	24.14	34.67	33.98	37.52	50.53
Benchmarks
P/FCFE, Competitors⁶
Advanced Micro Devices Inc.	241.70	33.46	44.72	133.51	—	—
Applied Materials Inc.	17.53	19.17	27.20	23.21	19.53	10.21
Broadcom Inc.	30.06	14.62	22.35	9.16	5.64	13.72
Intel Corp.	—	—	14.25	8.57	16.55	—
KLA Corp.	26.78	9.01	28.05	19.15	9.84	39.74
Lam Research Corp.	18.67	24.95	34.58	16.89	6.14	14.02
Micron Technology Inc.	—	18.66	37.24	81.71	13.92	—
NVIDIA Corp.	151.04	54.83	35.20	44.23	30.19	—
ON Semiconductor Corp.	261.49	21.51	38.47	50.56	9.02	—
Qualcomm Inc.	11.97	19.13	17.93	34.91	16.39	—
Texas Instruments Inc.	37.61	23.88	21.87	24.10	18.77	—
P/FCFE, Sector
Semiconductors & Semiconductor Equipment	48.11	28.83	25.00	17.80	14.04	—
P/FCFE, Industry
Information Technology	33.34	26.56	27.30	23.29	18.92	—

¹ Data adjusted for splits and stock dividends.

² See details »

³ 2023 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 4,037,707,000 ÷ 496,261,678 = 8.14

⁴ Closing price as at the filing date of Analog Devices Inc. Annual Report.

⁵ 2023 Calculation
P/FCFE = Share price ÷ FCFE per share
= 181.25 ÷ 8.14 = 22.28

⁶ Click competitor name to see calculations.

Download chart

Valuation ratio	Description	The company
P/FCFE	Price to free cash flow to equity is cash valuation indicator of stockholders’ equity.	Analog Devices Inc. P/FCFE ratio decreased from 2021 to 2022 and from 2022 to 2023.

Analog Devices Inc. (NASDAQ:ADI)

Price to FCFE (P/FCFE)

Free Cash Flow to Equity (FCFE)

Price to FCFE Ratio, Current

Price to FCFE Ratio, Historical