investorscraft@gmail.com

Intrinsic ValueAvnet, Inc. (AVT)

Previous Close$53.45
Intrinsic Value
Upside potential
Previous Close
$53.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Avnet, Inc. operates as a global distributor of electronic components and embedded solutions, serving a diverse customer base across industries such as automotive, industrial, aerospace, and consumer electronics. The company generates revenue primarily through the sale of semiconductors, interconnect, passive, and electromechanical components, complemented by value-added services like supply chain optimization and technical support. Avnet’s market position is strengthened by its extensive supplier relationships, including partnerships with leading manufacturers, which enable it to offer a broad product portfolio and tailored solutions. The company competes in a fragmented but highly competitive distribution sector, where scale, logistics efficiency, and technical expertise are critical differentiators. Avnet’s ability to navigate cyclical demand fluctuations and supply chain disruptions underscores its resilience. Its focus on high-growth segments, such as IoT and automotive electrification, positions it to capitalize on long-term industry trends while maintaining a balanced geographic footprint across the Americas, EMEA, and Asia.

Revenue Profitability And Efficiency

Avnet reported revenue of $23.76 billion for FY 2024, with net income of $498.7 million, reflecting a net margin of approximately 2.1%. Diluted EPS stood at $5.43, demonstrating modest profitability in a competitive distribution landscape. Operating cash flow was $690 million, while capital expenditures totaled $226 million, indicating disciplined capital allocation. The company’s efficiency metrics suggest steady operational execution despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

Avnet’s earnings power is supported by its scalable distribution model and ability to leverage supplier relationships. The company’s capital efficiency is evident in its ability to generate positive operating cash flow, which funds growth initiatives and shareholder returns. With a focus on working capital management, Avnet maintains flexibility to navigate industry cycles while investing in higher-margin services and solutions.

Balance Sheet And Financial Health

Avnet’s balance sheet shows $310.9 million in cash and equivalents against total debt of $3.13 billion, reflecting a leveraged but manageable position. The company’s liquidity appears adequate, supported by operating cash flow and access to credit facilities. Debt levels are typical for a distributor of its scale, and the balance sheet remains structured to support ongoing operations and strategic investments.

Growth Trends And Dividend Policy

Avnet’s growth is tied to broader semiconductor and electronics demand, with cyclicality influencing near-term performance. The company has maintained a consistent dividend policy, paying $1.24 per share annually, signaling commitment to shareholder returns. Long-term growth will depend on its ability to expand value-added services and penetrate emerging markets, such as electric vehicles and industrial automation.

Valuation And Market Expectations

Avnet’s valuation reflects its position as a mid-tier distributor with moderate growth prospects. The market likely prices in cyclical risks and margin pressures inherent to the industry. Investors may focus on the company’s ability to sustain cash flow generation and capitalize on secular trends like electrification and digital transformation.

Strategic Advantages And Outlook

Avnet’s strategic advantages include its global scale, diversified supplier base, and technical expertise, which underpin its competitive moat. The outlook hinges on execution in high-growth verticals and supply chain resilience. While macroeconomic uncertainty persists, the company’s focus on operational efficiency and strategic partnerships positions it to navigate challenges and capture opportunities in evolving end markets.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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