As of 2025-07-03, the Intrinsic Value of Arm Holdings PLC (ARM) is 40.11 USD. This ARM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.63 USD, the upside of Arm Holdings PLC is -74.1%.
The range of the Intrinsic Value is 23.31 - 230.69 USD.
Based on its market price of 154.63 USD and our intrinsic valuation, Arm Holdings PLC (ARM) is overvalued by 74.1%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 23.31 - 230.69 | 40.11 | -74.1% | |
DCF (Growth Exit 10Y) | 35.78 - 360.58 | 62.13 | -59.8% | |
DCF (EBITDA Exit 5Y) | 29.51 - 37.71 | 33.50 | -78.3% | |
DCF (EBITDA Exit 10Y) | 40.77 - 54.39 | 47.25 | -69.4% | |
Peter Lynch Fair Value | 18.73 - 18.73 | 18.73 | -87.89% | |
P/E Multiples | 66.88 - 101.54 | 84.88 | -45.1% | |
EV/EBITDA Multiples | 9.88 - 28.42 | 18.56 | -88.0% | |
Earnings Power Value | 10.12 - 12.33 | 11.22 | -92.7% | |
Dividend Discount Model - Stable | 10.99 - 86.55 | 48.77 | -68.5% | |
Dividend Discount Model - Multi Stages | 12.22 - 77.97 | 21.44 | -86.1% |
Range | Selected | Upside | ||
a | ||||
Kromek Group PLC | (0.36) - 9.28 | 2.62 | -54.0% | |
CML Microsystems Plc | 99.58 - 227.85 | 131.52 | -47.4% | |
EnSilica PLC | 18.3 - 144.26 | 35.89 | 2.0% |
Market Cap (mil) | 163,444 |
Beta | 2.89 |
Outstanding shares (mil) | 1,057 |
Enterprise Value (mil) | 161,359 |
Market risk premium | 5.1% |
Cost of Equity | 6.45% |
Cost of Debt | 5% |
WACC | 5.2% |