Arrow Electronics, Inc. (ARW)
Technology Distributors · Technology · $26.0B
Intrinsic Value (Consensus)
$172.48
Current Price
$232.74
Margin of Safety
-25.9%
25.9% Above Intrinsic Value
Value: $172
Price: $233
Valuation Model Estimates
Current Price: $232.74
DCF (Discounted Cash Flow)
$151.45
Graham Number
$136.10
Earnings Power Value
$122.78
Relative Value (P/E)
$279.59
Dividend Discount Model
Not applicable
—
Consensus Value
$172.48
Model Assumptions
Discount Rate
10.3%
Growth Rate
4.8%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
49
Profitability
15/25
Strength
12/25
Valuation
9/25
Growth
13/25
Financial Health Signals
Negative free cash flow — company is burning cash
Key Financials
- EPS (TTM)
- $13.98
- EPS (Forward)
- $14.65
- Book Value
- $58.89
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 8.7%
- Debt/Equity
- 47%
- Revenue Growth
- 10.5%
- Earnings Growth
- 4.8%
- Dividend Yield
- N/A
- Beta
- 1.18
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance