ARW
Arrow Electronics Inc
Price:  
131.52 
USD
Volume:  
220,378.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ARW Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Arrow Electronics Inc (ARW) is 197.10 USD. This ARW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 131.52 USD, the upside of Arrow Electronics Inc is %.

The range of the Intrinsic Value is 164.03 - 244.42 USD

131.52 USD
Stock Price
197.10 USD
Intrinsic Value
Intrinsic Value Details

ARW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 164.03 - 244.42 197.10 49.9%
DCF (Growth 10y) 191.41 - 274.85 225.92 71.8%
DCF (EBITDA 5y) 155.40 - 180.82 169.84 29.1%
DCF (EBITDA 10y) 183.40 - 219.68 202.36 53.9%
Fair Value 335.07 - 335.07 335.07 154.77%
P/E 157.62 - 230.72 197.38 50.1%
EV/EBITDA 121.35 - 175.44 144.23 9.7%
EPV 272.64 - 350.38 311.51 136.9%
DDM - Stable 84.77 - 156.48 120.63 -8.3%
DDM - Multi 107.25 - 159.05 128.47 -2.3%

ARW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,000.81
Beta 1.09
Outstanding shares (mil) 53.23
Enterprise Value (mil) 10,335.95
Market risk premium 4.60%
Cost of Equity 9.89%
Cost of Debt 5.66%
WACC 7.94%