Company Valuation: Arrow Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,349 6,432 6,621 5,949 5,676 10,485 - -
Change - -31.2% 2.94% -10.15% -4.6% 84.75% - -
Enterprise Value (EV) 11,754 10,028 10,210 8,884 5,676 10,485 10,485 10,485
Change - -14.69% 1.82% -12.99% -36.12% 84.75% 0% 0%
P/E 8.89x 4.8x 7.72x 15.5x 10.1x 10.4x 10.3x -
PBR - - - - - - - -
PEG - 0.1x -0.3x -0.3x 0.2x 0.1x 12.51x -
Capitalization / Revenue 0.27x 0.17x 0.2x 0.21x 0.18x 0.26x 0.24x 0.23x
EV / Revenue 0x 0x 0x 0x 0x 0.26x 0.24x 0.23x
EV / EBITDA 0x 0x 0x 0x 0x 5.39x 5.43x 4.81x
EV / EBIT 0x 0x 0x 0x 0x 6.31x 5.69x 5.15x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 15.1 21.8 15.84 7.29 10.93 20.04 20.2 -
Distribution rate - - - - - - - -
Net sales 1 34,477 37,124 33,107 27,923 30,853 40,045 43,166 46,457
EBITDA 1 1,767 2,270 1,736 1,135 1,066 1,945 1,932 2,182
EBIT 1 1,609 2,117 1,586 1,002 948 1,661 1,843 2,035
Net income 1 1,108 1,427 903.5 392.1 571.3 1,030 1,149 -
Net Debt 2,405 3,596 3,589 2,935 - - - -
Reference price 2 134.27 104.57 122.25 113.12 110.18 208.13 208.13 208.13
Nbr of stocks (in thousands) 69,629 61,508 54,159 52,590 51,511 50,905 - -
Announcement Date 03/02/22 02/02/23 08/02/24 06/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.28x - - -.--% 10.49B
28.31x3.03x17.07x0.56% 15.21B
7.15x0.13x5.55x6.65% 7.86B
5.4x0.18x5.37x8.96% 5.33B
15.8x - - 2.67% 4.18B
Average 13.39x 1.11x 9.33x 3.77% 8.61B
Weighted average by Cap. 16.01x 1.69x 11.69x 2.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ARW Stock
  4. Valuation Arrow Electronics, Inc.