As of 2025-07-05, the Intrinsic Value of Arlo Technologies Inc (ARLO) is 6.85 USD. This Arlo valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.60 USD, the upside of Arlo Technologies Inc is -61.10%.
The range of the Intrinsic Value is 4.70 - 13.71 USD
Based on its market price of 17.60 USD and our intrinsic valuation, Arlo Technologies Inc (ARLO) is overvalued by 61.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.70 - 13.71 | 6.85 | -61.1% |
| DCF (Growth 10y) | 8.54 - 24.72 | 12.41 | -29.5% |
| DCF (EBITDA 5y) | 3.84 - 4.83 | 4.00 | -77.2% |
| DCF (EBITDA 10y) | 6.74 - 8.73 | 7.20 | -59.1% |
| Fair Value | -2.04 - -2.04 | -2.04 | -111.56% |
| P/E | (2.61) - (3.49) | (2.78) | -115.8% |
| EV/EBITDA | (1.60) - (1.71) | (1.30) | -107.4% |
| EPV | (3.17) - (4.06) | (3.62) | -120.6% |
| DDM - Stable | (1.78) - (5.82) | (3.80) | -121.6% |
| DDM - Multi | 2.69 - 7.04 | 3.92 | -77.7% |
| Market Cap (mil) | 1,819.84 |
| Beta | 1.89 |
| Outstanding shares (mil) | 103.40 |
| Enterprise Value (mil) | 1,735.83 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.75% |
| Cost of Debt | 5.00% |
| WACC | 7.32% |