investorscraft@gmail.com

Intrinsic Value of Arrow Electronics, Inc. (ARW)

Previous Close$132.16
Intrinsic Value
Upside potential
Previous Close
$132.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Arrow Electronics, Inc. operates as a global provider of electronic components and enterprise computing solutions, serving a diverse clientele across industries such as industrial, automotive, telecommunications, and consumer electronics. The company generates revenue primarily through the distribution of semiconductors, passive components, and computing hardware, complemented by value-added services like supply chain management and engineering support. Arrow Electronics holds a strong market position as one of the largest distributors in the electronics component industry, leveraging its extensive supplier relationships and global logistics network to deliver efficiency and scalability. Its enterprise computing segment further diversifies revenue streams by offering IT infrastructure solutions, including cloud and data center technologies. The company’s ability to adapt to technological shifts, such as IoT and AI-driven demand, reinforces its competitive edge in a fragmented but growing market.

Revenue Profitability And Efficiency

Arrow Electronics reported revenue of $27.92 billion for FY 2024, with net income of $392.1 million, reflecting a net margin of approximately 1.4%. Diluted EPS stood at $7.29, while operating cash flow reached $1.13 billion, indicating solid cash generation despite modest profitability. The absence of reported capital expenditures suggests a lean operational model focused on working capital efficiency rather than heavy asset investments.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light distribution model, which emphasizes high inventory turnover and supplier partnerships. Operating cash flow of $1.13 billion underscores effective working capital management, though net income margins remain thin due to competitive industry dynamics. The lack of capital expenditures highlights a capital-efficient approach, prioritizing liquidity over fixed-asset investments.

Balance Sheet And Financial Health

Arrow Electronics maintains a balance sheet with $188.8 million in cash and equivalents against total debt of $3.12 billion, indicating a leveraged but manageable position. The debt load reflects industry norms for working capital financing, while the absence of dividends suggests reinvestment priorities. Liquidity appears adequate, supported by strong operating cash flow generation.

Growth Trends And Dividend Policy

Revenue trends suggest steady demand in electronics distribution, though profitability growth remains constrained by competitive pressures. The company does not currently pay dividends, opting instead to reinvest cash flow into operations or debt management. Future growth may hinge on technological adoption in key end markets, such as automotive electrification and industrial automation.

Valuation And Market Expectations

With a diluted EPS of $7.29 and no dividend yield, Arrow Electronics’ valuation likely reflects market expectations for moderate growth and cyclical resilience. The stock’s performance may be influenced by broader semiconductor and IT spending trends, with investors weighing margins against scale advantages in a competitive distribution landscape.

Strategic Advantages And Outlook

Arrow Electronics’ strategic advantages include its global distribution network, supplier diversification, and value-added services, which buffer against cyclical downturns. The outlook remains cautiously optimistic, contingent on sustained demand in core markets and the company’s ability to navigate supply chain disruptions. Long-term success will depend on leveraging technological trends while maintaining cost discipline.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount