$185.95
Above FV▼ -18.5% against the close used
Model range $72.58 – $218.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$72.58Fair value$185.95Bull$218.60
FairClose
52-week traded range
52W low $101.8752W high $234.83
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Arrow Electronics closed at $228.20, 22.7% above the consensus fair value of $185.95 drawn from 8 valuation models.
Financial DNA score 33/100 — Weak. P/E of 20.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$206.98
-9.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.2%, r=10%, tg=3%, n=10yr
Graham Number
$182.23
-20.1%
√(22.5 × EPS × BVPS)
EPS=10.93, BVPS=135.03 · outside Graham range (P/E 20.9, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
$218.60
-4.2%
EPS × 20x (sector P/E)
EPS=10.93, Sector P/E=20x
Peter Lynch (PEG)
$89.41
-60.8%
EPS × Growth% (PEG = 1 is fair)
EPS=10.93, g=8.2%
EV/EBITDA
$205.63
-9.9%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=959.97M
Book Value (P/B)
$72.58
-68.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=135.03, ROE=8.2%, g=6%, r=10%
Reverse DCF
$228.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: 8.2%
Margin of Safety
$151.95
-33.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=202.6, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.