ARW
Arrow Electronics Inc
Price:  
132.16 
USD
Volume:  
309,281.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ARW Intrinsic Value

602.40 %
Upside

What is the intrinsic value of ARW?

As of 2025-07-13, the Intrinsic Value of Arrow Electronics Inc (ARW) is 928.26 USD. This ARW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.16 USD, the upside of Arrow Electronics Inc is 602.40%.

The range of the Intrinsic Value is 545.23 - 2,904.52 USD

Is ARW undervalued or overvalued?

Based on its market price of 132.16 USD and our intrinsic valuation, Arrow Electronics Inc (ARW) is undervalued by 602.40%.

132.16 USD
Stock Price
928.26 USD
Intrinsic Value
Intrinsic Value Details

ARW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 545.23 - 2,904.52 928.26 602.4%
DCF (Growth 10y) 728.04 - 3,590.80 1,196.70 805.5%
DCF (EBITDA 5y) 401.15 - 568.41 490.01 270.8%
DCF (EBITDA 10y) 544.34 - 798.03 668.95 406.2%
Fair Value 187.10 - 187.10 187.10 41.57%
P/E 108.67 - 226.82 162.61 23.0%
EV/EBITDA 87.97 - 170.23 134.06 1.4%
EPV 261.06 - 420.07 340.56 157.7%
DDM - Stable 66.72 - 359.38 213.05 61.2%
DDM - Multi 387.48 - 1,706.64 641.25 385.2%

ARW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,855.14
Beta 0.98
Outstanding shares (mil) 51.87
Enterprise Value (mil) 9,466.75
Market risk premium 4.60%
Cost of Equity 8.36%
Cost of Debt 5.69%
WACC 7.12%