Avnet, Inc.
Bear Case (25th pct.)
-35.6% vs price
Base Case (Median)
-31.6% vs price
Bull Case (75th pct.)
-28.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $59.52 | -34.3% | High (40%) |
| PE Comparable | $64.42 | -28.9% | Medium (25%) |
| Graham Number | $57.96 | -36.0% | Low (10%) |
| EV/EBITDA | $72.59 | -19.9% | Medium (20%) |
| EV/FCF | $7.62 | -91.6% | Medium (20%) |
| Earnings Power Value | $65.55 | -27.6% | Medium (50%) |
Based on 6 out of 8 methods, AVT appears overvalued at the current price of $90.59. The base case fair value of $61.97 implies 31.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.