Is Avnet undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of Avnet Inc (AVT) is 54.97 USD. This Avnet valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.99 USD, the upside of Avnet Inc is 17.00%. This means that Avnet is undervalued by 17.00%.
The range of the Intrinsic Value is 34.51 - 102.87 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.51 - 102.87 | 54.97 | 17.0% |
| DCF (Growth 10y) | 57.14 - 150.59 | 85.31 | 81.6% |
| DCF (EBITDA 5y) | 60.21 - 78.23 | 68.01 | 44.7% |
| DCF (EBITDA 10y) | 67.38 - 96.63 | 80.12 | 70.5% |
| Fair Value | 91.82 - 91.82 | 91.82 | 95.41% |
| P/E | 47.90 - 76.91 | 61.29 | 30.4% |
| EV/EBITDA | 37.55 - 74.33 | 50.60 | 7.7% |
| EPV | 65.90 - 109.18 | 87.54 | 86.3% |
| DDM - Stable | 25.84 - 75.03 | 50.44 | 7.3% |
| DDM - Multi | 50.54 - 111.97 | 69.41 | 47.7% |
| Market Cap (mil) | 4,064.64 |
| Beta | 0.97 |
| Outstanding shares (mil) | 86.50 |
| Enterprise Value (mil) | 6,462.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.18% |
| Cost of Debt | 9.22% |
| WACC | 8.42% |