buy doxycycline online
IT Hardware Stocks

Analog Devices Inc. Analysis – September 2015 Update $ADI

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Most Undervalued Companies for the Defensive Investor – August 2015.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Analog Devices Inc. (ADI) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Analog Devices, Inc. is engaged in the design, manufacture and marketing of high-performance analog, mixed-signal and digital signal processing integrated circuits (ICs). The Company is focused on solving the engineering challenges associated with signal processing in electronic equipment. The Company’s produces a wide range of products including data converters, amplifiers and linear products, radio frequency (RF) ICs, power management products, sensors based on micro-electro mechanical systems (MEMS) technology and other sensors, and processing products, including DSP and other processors that are designed to meet the needs of a broad base of customers. The Company focuses on strategic markets where its signal processing technology is often a critical differentiator in its customer’s products, in the industrial, automotive, consumer and communications markets.


To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of ADI – September 2015

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $17,424,630,734 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 3.92 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 21.06% Fail
6. Moderate PEmg Ratio PEmg < 20 23.80 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 3.49 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 3.92 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.16 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

ADI value Chart September 2015

EPSmg $2.33
MG Growth Estimate 1.03%
MG Value $24.65
Opinion Overvalued
MG Value based on 3% Growth $33.84
MG Value based on 0% Growth $19.84
Market Implied Growth Rate 7.65%
Current Price $55.55
% of Intrinsic Value 225.37%

Waters Corporation qualifies for the Enterprising Investor but not the more conservative Defensive Investor.  The Defensive Investor is concerned by the lack of dividends and the high PEmg and PB ratios, while the Enterprising Investor is only initially concerned by the lack of dividends.  As a result, all value investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research into the company.

As for a valuation, the company appears to be overvalued after growing its EPSmg (normalized earnings) from $4.45 in 2011 to an estimated $5.30 for 2015.  This level of demonstrated earnings growth does not support the market’s implied estimate of 7% annual earnings growth over the next 7-10 years.  As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value below the price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Waters Corporation (WAT)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

Stage 3: Information for Further Research

ADI Charts September 2015

Net Current Asset Value (NCAV) $6.54
Graham Number $31.44
PEmg 23.80
Current Ratio 3.92
PB Ratio 3.49
Dividend Yield 2.77%
Number of Consecutive Years of Dividend Growth 12



Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Total Current Assets $4,149,892,000
Total Current Liabilities $1,057,770,000
Long-Term Debt $498,448,000
Total Assets $7,134,701,000
Intangible Assets $2,242,263,000
Total Liabilities $2,069,540,000
Shares Outstanding (Diluted Average) 318,187,000

Earnings Per Share History

Next Fiscal Year Estimate $2.72
Oct14 $1.98
Oct13 $2.14
Oct12 $2.13
Oct11 $2.81
Oct10 $2.33
Oct09 $0.85
Oct08 $2.67
Oct07 $1.50
Oct06 $1.48
Oct05 $1.08
Oct04 $1.45
Oct03 $0.78
Oct02 $0.28
Oct01 $0.93
Oct00 $1.59
Oct99 $0.55
Oct98 $0.25
Oct97 $0.52
Oct96 $0.52
Oct95 $0.38

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $2.33
Oct14 $2.19
Oct13 $2.21
Oct12 $2.22
Oct11 $2.18
Oct10 $1.84
Oct09 $1.56
Oct08 $1.83
Oct07 $1.36
Oct06 $1.19
Oct05 $1.00
Oct04 $0.98
Oct03 $0.77
Oct02 $0.75
Oct01 $0.91
Oct00 $0.83
Oct99 $0.45

Recommended Reading:

Other ModernGraham posts about the company

Analog Devices Stock Analysis – June 2015 Update $ADI
18 Companies in the Spotlight This Week – 3/21/15
Analog Devices Inc. Quarterly Valuation – March 2015 $ADI
27 Companies in the Spotlight This Week – 12/20/14
Analog Devices Inc. Quarterly Valuation – December 2014 $ADI

Other ModernGraham posts about related companies

Garmin Limited Analysis – September 2015 Update $GRMN
Texas Instruments Inc Analysis – September 2015 Update $TXN
My Personal Holdings: Apple Inc. – September 2015 Update $AAPL
The Best Stocks of the IT Hardware Industry – September 2015
Seagate Technology PLC Analysis – September 2015 Update $STX
Microchip Technology Inc. Analysis – September 2015 Update $MCHP
KLA-Tencor Corporation Analysis – September 2015 Update $KLAC
Avago Technologies Ltd Analysis – Initial Coverage $AVGO
Arrow Electronics Inc. Analysis – Initial Coverage $ARW
TE Connectivity Limited Analysis – August 2015 Update $TEL


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.

Back To Top