US · ARW
Arrow Electronics, Inc.
- Sector
- Technology · Technology Distributors
- Headquarters
- Centennial, CO 80112
- Website
- arrow.com
Price · as of 2025-12-31
$184.52
Market cap 7.84B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $187.79 | +1.77% |
| Intrinsic Value(DCF) | $59.98 | -67.49% |
| Graham-Dodd Method(GD) | $141.32 | -23.41% |
| Graham Formula(GF) | $199.36 | +8.04% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $41.14 | $64.90 | $341.95 | $45.51 | $114.03 |
| 2012 | $41.75 | $42.76 | $10.52 | $43.97 | $17.29 |
| 2013 | $56.54 | $61.35 | $0.00 | $40.35 | $48.80 |
| 2014 | $59.68 | $62.83 | $0.00 | $46.36 | $72.90 |
| 2015 | $60.90 | $64.80 | $0.00 | $45.05 | $53.84 |
| 2016 | $73.39 | $75.05 | $0.00 | $50.96 | $59.92 |
| 2017 | $81.54 | $78.39 | $0.00 | $50.65 | $91.48 |
| 2018 | $77.16 | $77.42 | $0.00 | $71.81 | $149.58 |
| 2019 | $67.65 | $58.89 | $0.00 | $20.70 | $0.00 |
| 2020 | $105.27 | $98.32 | $0.00 | $75.60 | $55.19 |
| 2021 | $119.86 | $134.96 | $0.00 | $120.64 | $419.78 |
| 2022 | $116.03 | $170.70 | $21.69 | $164.30 | $338.91 |
| 2023 | $120.03 | $503.27 | $0.00 | $146.78 | $0.00 |
| 2024 | $109.34 | $125.90 | $0.00 | $106.34 | $0.00 |
| 2025 | $149.96 | $187.79 | $0.00 | $141.32 | $199.36 |
AI valuation
Our deep-learning model estimates Arrow Electronics, Inc.'s (ARW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $187.79
- Current price
- $184.52
- AI upside
- +1.77%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$59.98
-67.49% upside
Graham-Dodd
$141.32
-23.41% upside
Graham Formula
$199.36
+8.04% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ARW | Arrow Electronics, Inc. | $184.52 | 7.84B | +2% | -67% | -23% | +8% | 13.64 | 1.18 | 0.25 | 9.85 | 27.31 | 1.77 | 10.79% | 3.04% | 1.85% | 9.23% | 8.13% | 2.24% | 0.47 | 4.36 | 1.36 | 1.06 | 2.59 | 4993.00% | 1049.00% | -10359.00% | -0.48% | 0.00 | -0.41% | 0.00% | 0.00% | 7.54% | 11.24 | -283.49 | 0.34 | 1.97 |
| AVT | Avnet, Inc. | $65.84 | 5.39B | -24% | -68% | -35% | -92% | 19.04 | 0.91 | 0.21 | 11.67 | — | 1.10 | 10.74% | 2.32% | 1.08% | 4.83% | 6.36% | 1.97% | 0.57 | 2.09 | 2.43 | 1.09 | 4.32 | -4936.00% | -655.00% | 2449.00% | 12.61% | 0.18 | 7.45% | 2.48% | 47.20% | 13.15% | 14.12 | 12.58 | 0.33 | 3.34 |
| CWAN | Clearwater Analytics Hold… | $23.39 | 6.88B | +74% | +20% | -91% | — | -164.51 | 3.16 | 8.73 | 63.15 | — | 99.60 | 67.29% | 3.84% | -5.31% | -2.56% | 1.25% | -1.85% | 0.44 | 0.62 | 1.83 | 1.63 | 6.97 | -10833.00% | 6188.00% | 13796.00% | 2.57% | 1.09 | 9.03% | 0.00% | 0.00% | 0.28% | 255.49 | 43.66 | 9.81 | 4.27 |
| DLB | Dolby Laboratories, Inc. | $66.57 | 6.38B | — | -53% | -77% | -53% | 24.77 | 2.42 | 4.71 | 15.03 | — | 3.75 | 88.13% | 19.64% | 18.90% | — | — | — | 0.01 | — | 3.17 | 2.77 | -1.75 | — | — | — | 6.77% | 1.08 | — | 1.99% | 49.40% | 4.55% | 21.48 | 13.23 | 4.22 | 8.58 |
| ESE | ESCO Technologies Inc. | $277.29 | 7.18B | -44% | -18% | -70% | +10% | 16.93 | 3.29 | 4.62 | 21.17 | 8.77 | 92.16 | 42.09% | 15.81% | 27.32% | 21.54% | 8.79% | 14.08% | 0.15 | 9.89 | 1.35 | 0.88 | 0.53 | 19315.00% | 1918.00% | 11722.00% | 3.75% | 0.48 | 12.66% | 0.16% | 2.80% | 0.16% | 30.00 | 27.37 | 4.74 | 5.07 |
| EXLS | ExlService Holdings, Inc. | $31.25 | 5.05B | +54% | +48% | -65% | +5% | 20.02 | 5.51 | 2.41 | 13.02 | 73.41 | 11.00 | 38.37% | 15.03% | 12.02% | 27.25% | 25.88% | 15.12% | 0.44 | 17.82 | 2.56 | 2.07 | 0.66 | 2727.00% | 1356.00% | 3413.00% | 5.93% | 1.08 | 30.83% | 0.00% | 0.00% | 6.54% | 16.26 | 17.11 | 2.44 | 7.27 |
| G | Genpact Limited | $39.72 | 6.85B | +27% | -47% | -74% | +16% | 12.66 | 2.74 | 1.38 | 8.78 | 128.82 | 9.97 | 35.57% | 14.96% | 10.88% | 22.37% | 17.96% | 10.20% | 0.74 | 15.32 | 1.66 | 1.65 | 1.19 | 982.00% | 656.00% | 3856.00% | 10.51% | 0.51 | 22.94% | 1.68% | 21.30% | 5.73% | 10.11 | 10.46 | 1.51 | 3.12 |
| INGM | Ingram Micro Holding Corp… | $20.69 | 4.86B | +30% | -63% | -11% | -55% | 16.39 | 1.16 | 0.09 | 6.56 | — | 2.03 | 7.18% | 1.70% | 0.55% | 7.30% | 7.14% | 1.42% | 1.02 | 2.42 | 1.40 | 0.92 | 2.63 | -2133.00% | -12.00% | -23393.00% | 4.41% | 0.03 | 2.81% | 0.14% | 2.30% | 13.67% | 8.84 | 37.81 | 0.15 | 3.26 |
| SMTC | Semtech Corporation | $90.22 | 8.35B | -54% | -88% | — | — | -11.77 | 3.51 | 2.09 | 19.92 | — | -80.11 | 50.21% | 5.49% | -17.80% | -137.79% | 4.68% | -11.59% | 1.02 | 0.56 | 2.07 | 1.25 | 3.47 | -8673.00% | 467.00% | -13502.00% | 2.30% | 0.20 | 4.66% | 0.00% | 0.00% | 45.74% | 45.90 | 52.34 | 2.52 | 1.93 |
| VNT | Vontier Corporation | $40.92 | 5.94B | +24% | -49% | -78% | -24% | 14.85 | 4.85 | 1.96 | 11.17 | 4083.92 | -6.51 | 47.17% | 18.26% | 13.20% | 35.39% | 15.53% | 9.36% | 1.72 | 9.39 | 1.16 | 0.79 | 2.39 | 36.00% | 324.00% | 2793.00% | 7.31% | 0.40 | 15.26% | 0.24% | 3.60% | 8.50% | 13.66 | 17.40 | 2.50 | 2.96 |
| WEX | WEX Inc. | $149.19 | 5.12B | -10% | -47% | — | -47% | 18.44 | 4.54 | 2.11 | 5.26 | 142.61 | -1.96 | 54.86% | 25.41% | 11.43% | 22.33% | 40.29% | 2.19% | 3.94 | 2.81 | 1.05 | 0.94 | 3.97 | 1293.00% | 124.00% | -611.00% | 5.59% | 0.05 | 25.84% | 0.00% | 0.00% | 14.26% | 7.73 | 16.67 | 1.97 | 0.86 |
About Arrow Electronics, Inc.
Arrow Electronics, Inc. provides products, services, and solutions to industrial and commercial users of electronic components and enterprise computing solutions in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company operates in two segments, Global Components and Global Enterprise Computing Solutions. The Global Components segment markets and distributes semiconductor products and related services; passive, electro-mechanical, and interconnect products, including capacitors, resistors, potentiometers, power supplies, relays, switches, and connectors; and computing and memory products, as well as other products and services. The Global Enterprise Computing Solutions segment offers computing solutions, such as datacenter, cloud, security, and analytics solutions. This segment provides access to various services, including engineering and integration support, warehousing and logistics, marketing resources, and authorized hardware and software training. The company serves original equipment manufacturers, value-added resellers, managed service providers, contract manufacturers, and other commercial customers. Arrow Electronics, Inc. was founded in 1935 and is based in Centennial, Colorado.
- CEO
- William F. Austen
- Employees
- 21.52K
- Beta
- 1.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($59.98 ÷ $184.52) − 1 = -67.49% (DCF, example).