As of 2024-12-14, the Intrinsic Value of Avnet Inc (AVT) is
57.44 USD. This Avnet valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.16 USD, the upside of Avnet Inc is
6.10%.
The range of the Intrinsic Value is 43.31 - 79.66 USD
57.44 USD
Intrinsic Value
Avnet Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.31 - 79.66 |
57.44 |
6.1% |
| DCF (Growth 10y) |
49.05 - 85.65 |
63.38 |
17.0% |
| DCF (EBITDA 5y) |
56.16 - 76.24 |
67.50 |
24.6% |
| DCF (EBITDA 10y) |
56.49 - 81.62 |
69.22 |
27.8% |
| Fair Value |
100.18 - 100.18 |
100.18 |
84.97% |
| P/E |
53.30 - 75.67 |
64.27 |
18.7% |
| EV/EBITDA |
39.81 - 72.17 |
55.24 |
2.0% |
| EPV |
51.28 - 82.52 |
66.90 |
23.5% |
| DDM - Stable |
21.60 - 42.16 |
31.88 |
-41.1% |
| DDM - Multi |
35.56 - 54.66 |
43.13 |
-20.4% |
Avnet Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,708.67 |
| Beta |
1.03 |
| Outstanding shares (mil) |
86.94 |
| Enterprise Value (mil) |
7,395.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.27% |
| Cost of Debt |
9.22% |
| WACC |
9.77% |