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 10,649 - -
Change - -31.2% 2.94% -10.15% -4.6% 87.63% - -
Enterprise Value (EV) 11,754 10,028 10,210 8,884 5,676 10,649 10,649 10,649
Change - -14.69% 1.82% -12.99% -36.12% 87.63% 0% 0%
P/E 8.89x 4.8x 7.72x 15.5x 10.1x 10.4x 10.4x -
PBR - - - - - - - -
PEG - 0.1x -0.3x -0.3x 0.2x 0.1x 12.63x -
Capitalization / Revenue 0.27x 0.17x 0.2x 0.21x 0.18x 0.27x 0.25x 0.23x
EV / Revenue 0x 0x 0x 0x 0x 0.27x 0.25x 0.23x
EV / EBITDA 0x 0x 0x 0x 0x 5.47x 5.51x 4.88x
EV / EBIT 0x 0x 0x 0x 0x 6.41x 5.78x 5.23x
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 2 134.27 104.57 122.25 113.12 110.18 209.19 209.19 209.19
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.($)
10.44x - - -.--% 10.65B
27.02x3.25x17.51x0.54% 16.56B
7.85x0.14x6x6.06% 8.5B
9.48x0.25x9.57x7.57% 6.46B
15.7x - - 2.69% 4.17B
Average 14.10x 1.21x 11.03x 3.37% 9.27B
Weighted average by Cap. 16.23x 1.80x 12.78x 2.6%

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.