investorscraft@gmail.com

Intrinsic ValueArrow Electronics, Inc. (0HI1.L)

Previous Close£132.37
Intrinsic Value
Upside potential
Previous Close
£132.37

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 distributor of electronic components and enterprise computing solutions, serving industrial and commercial markets across the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company’s business is structured into two key segments: Global Components, which focuses on semiconductors, passive components, and computing products, and Global Enterprise Computing Solutions, offering datacenter, cloud, and security solutions. Arrow Electronics differentiates itself through a comprehensive portfolio of engineering support, logistics, and training services, catering to OEMs, contract manufacturers, and value-added resellers. Positioned in the competitive technology hardware sector, the company leverages its extensive distribution network and technical expertise to maintain a strong market presence. Its ability to provide integrated solutions across diverse geographies and industries underscores its resilience in fluctuating demand cycles. Arrow Electronics’ strategic partnerships with leading technology vendors further enhance its role as a critical intermediary in the electronics supply chain.

Revenue Profitability And Efficiency

Arrow Electronics reported revenue of $27.92 billion for the fiscal year, with net income of $392.07 million, reflecting a net margin of approximately 1.4%. The company generated $1.13 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at $92.7 million, indicating disciplined investment in maintaining operational infrastructure without excessive outlays.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $7.29, supported by its broad revenue base and operational scale. Arrow Electronics’ capital efficiency is evident in its ability to sustain profitability despite thin margins, typical of the electronics distribution industry. Its focus on high-value services and solutions helps mitigate cyclical pressures in component pricing.

Balance Sheet And Financial Health

Arrow Electronics holds $188.81 million in cash and equivalents against total debt of $3.39 billion, reflecting a leveraged but manageable position. The balance sheet suggests reliance on debt financing, though operating cash flow provides adequate coverage for interest and reinvestment needs. The absence of dividends allows for internal capital allocation flexibility.

Growth Trends And Dividend Policy

Revenue trends indicate steady demand for electronic components and enterprise solutions, though growth is tempered by industry cyclicality. The company does not pay dividends, opting to reinvest cash flow into working capital and strategic initiatives. This aligns with its capital-light distribution model and focus on sustaining market share in a competitive landscape.

Valuation And Market Expectations

With a market capitalization of $6.18 billion and a beta of 1.106, Arrow Electronics is viewed as moderately volatile relative to the broader market. The valuation reflects expectations of stable, albeit low-margin, growth in the electronics distribution sector, with investors pricing in operational resilience rather than aggressive expansion.

Strategic Advantages And Outlook

Arrow Electronics benefits from its global distribution network, technical expertise, and diversified customer base, which provide stability amid sector volatility. The company’s outlook hinges on sustained demand for electronic components and enterprise IT solutions, though macroeconomic uncertainties and supply chain dynamics remain key watchpoints. Strategic partnerships and value-added services will be critical to maintaining competitive differentiation.

Sources

Company filings, market data

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