Berkshire requires a 25–50% discount to intrinsic value before buying.
Buffett Quality Checklist
✗ROE >15% consistently (≥7 of last 10 years)
✓Free cash flow positive (≥8 of last 10 years)
✓Conservative leverage — Debt/Equity below 1
✓Revenue growing at CAGR >5%
✓EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
Year▲
Revenue▲
Net Income▲
FCF▲
Owner Earnings▲
ROE▲
Net Margin▲
LT Debt▲
Cash▲
2016
$3.4B
$861.7M
$1.2B
$868.8M
16.7%
25.2%
—
$921.1M
2017
$984.4M
$805.4M
$950.3M
$795.9M
7.9%
81.8%
—
$1.0B
2018
$1.5B
$1.5B
$2.2B
$1.5B
13.4%
99.2%
—
$816.6M
2019
$6.0B
$1.4B
$2.0B
$1.3B
11.6%
22.8%
—
$648.3M
2020
$5.6B
$1.2B
$1.8B
$1.3B
10.2%
21.8%
—
$1.1B
2021
$7.3B
$1.4B
$2.4B
$1.3B
3.7%
19.0%
—
$2.0B
2022
$12.0B
$2.7B
$3.8B
$2.3B
7.5%
22.9%
$6.5B
$1.5B
2023
$12.3B
$3.3B
$3.6B
$2.4B
9.3%
26.9%
$5.9B
$958.1M
2024
$9.4B
$1.6B
$3.1B
$1.3B
4.6%
17.3%
$6.6B
$2.0B
2025
$11.0B
$2.3B
$4.3B
$2.1B
6.7%
20.6%
$8.1B
$2.5B
Warren & Charlie
Buffett / Munger — quality, moat & valuation
ANALOG DEVICES INC (ADI) — Investment Memo
🐂 The Bull Case (Warren's voice)
The best business is one that doesn't have to change to make money.
The Physical Toll Bridge: The world is becoming more digital, but the sensors, power management, and converters that bridge the physical and digital realms are analog. You cannot digitize a physical signal without an analog chip. ADI owns the toll booth on that transition.
The "Designed-In" Moat: Once a component is placed on a board in an industrial control system or an automotive braking module, the customer never removes it until the machine dies. The cost of failure is astronomical compared to the cost of the chip. This creates a customer lifetime value that is effectively permanent.
Operational Cash Excellence: When you strip away the accounting noise, the business is a cash-generating engine. We aren’t looking for software-like multiples; we are looking for the durability of the hardware. With $4.3B in FCF, the business generates enough capital to pay the dividend and keep the R&D lights on without needing the capital markets.
Pricing Power: Customers aren't buying ADI parts to save money; they are buying them to avoid disaster. That indifference to price is where the compounding happens.
🐻 The Bear Case (Charlie inverts)
Show me the incentive, and I’ll show you the outcome. The incentive here was size, not substance.
The Acquisition Sickness: Management fell for the oldest trick in the book: buying growth because they couldn't generate it organically. The Maxim acquisition was a multi-billion dollar admission of mediocrity. They inflated the top line to $12.0B, but the ROE remains a pathetic 6.7%. They aren't building a compounding machine; they are building a monument to their own ego.
The "Digital" Cliff: The greatest threat is the encroachment of digital integration. Every year, more functionality is absorbed into the primary processor. If the main SoC (System on a Chip) gets smarter, it eliminates the need for the discrete analog component. ADI isn't the victim of a competitor; they are the victim of obsolescence by integration.
The Capital Allocation Vacuum: What good is $4.3B in FCF if it’s wasted on stock buybacks at high valuations or dilutive acquisitions? If they cannot deploy capital at rates higher than their cost of capital, they should be giving it back to shareholders, not playing CEO-empire-builder.
💰 Valuation & Margin of Safety
We value the business on cash, not the hype of the semiconductor cycle.
Intrinsic value estimate: $313.04 per share.
25% margin of safety entry: $234.78 (The "fair value" zone).
50% margin of safety entry: $156.52 (The "Buffett special").
Current status: Fairly valued. The market has priced in the "criticality" of the moat but has ignored the mediocre return on invested capital. It is not currently a bargain; it is a quality business trading at a "quality" price.
Verdict: WATCH
Analog Devices is a fortress with a growing moat, but the capital allocation track record suggests management is more interested in size than returns. We will watch for a market dislocation to bring the entry price down toward our $234.78 margin-of-safety threshold. Until the ROE meaningfully expands, we are content to keep our powder dry.
Research Notes· Money Model · Moat · Financials · Management
Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.