As of 2024-09-09, the Intrinsic Value of Arrow Electronics Inc (ARW) is
169.59 USD. This ARW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 126.47 USD, the upside of Arrow Electronics Inc is
%.
The range of the Intrinsic Value is 135.93 - 220.71 USD
169.59 USD
Intrinsic Value
ARW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
135.93 - 220.71 |
169.59 |
34.1% |
| DCF (Growth 10y) |
181.50 - 284.28 |
222.48 |
75.9% |
| DCF (EBITDA 5y) |
150.92 - 176.99 |
164.36 |
30.0% |
| DCF (EBITDA 10y) |
177.57 - 218.82 |
197.74 |
56.4% |
| Fair Value |
276.51 - 276.51 |
276.51 |
118.64% |
| P/E |
132.72 - 206.17 |
175.79 |
39.0% |
| EV/EBITDA |
120.83 - 167.83 |
136.92 |
8.3% |
| EPV |
272.25 - 371.35 |
321.80 |
154.4% |
| DDM - Stable |
67.83 - 134.02 |
100.92 |
-20.2% |
| DDM - Multi |
102.88 - 164.48 |
127.09 |
0.5% |
ARW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,695.32 |
| Beta |
0.79 |
| Outstanding shares (mil) |
52.94 |
| Enterprise Value (mil) |
9,822.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.92% |
| Cost of Debt |
5.62% |
| WACC |
7.89% |