(USD M) | Mar'20 | Jun'20 | Oct'20 | Jan'21 | Apr'21 | Jul'21 | Oct'21 | Jan'22 | Apr'22 | Jul'22 | Oct'22 | Dec'22 | Apr'23 | Jul'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 | Dec'24 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 18,155.5 (8.8%) | 17,634.3 (9.7%) | 17,727.4 (7.0%) | 17,860.8 (3.7%) | 18,467.6 1.7% | 19,534.7 10.8% | 20,396.3 15.1% | 21,593.4 20.9% | 23,164.8 25.4% | 24,310.7 24.4% | 25,476.1 24.9% | 26,328.5 21.9% | 26,354.9 13.8% | 26,536.9 9.2% | 26,122.4 2.5% | 25,609.8 (2.7%) | 24,748.8 (6.1%) | 23,757.1 (10.5%) | 23,025.6 (11.9%) | 22,484.1 (12.2%) |
LTM NOPAT % growth | (24.4) N/A | (1.1) (95.6%) | (23.8) 2,127.5% | (17.8) (25.0%) | 406.2 N/A | 314.3 (22.6%) | 408.5 30.0% | 534.4 30.8% | 606.1 13.4% | 780.2 28.7% | 869.5 11.5% | 943.1 8.5% | 984.0 4.3% | 930.8 (5.4%) | 903.9 (2.9%) | 844.0 (6.6%) | 772.7 (8.4%) | 697.8 (9.7%) | 624.1 (10.6%) | 597.1 (4.3%) |
Discount rate | 3.5% | 3.8% | 1.8% | 4.4% | 5.1% | 5.3% | 5.1% | 5.0% | 5.5% | 6.0% | 6.3% | 5.9% | 5.3% | 5.8% | 6.3% | 5.8% | 5.8% | 6.4% | 6.0% | 6.4% |
Earnings Power Value (EPV) | (700.9) | (28.3) | (1,292.6) | (408.9) | 7,888.0 | 5,964.5 | 7,996.9 | 10,788.3 | 11,094.7 | 12,975.6 | 13,734.7 | 16,106.6 | 18,566.2 | 16,029.3 | 14,389.6 | 14,557.3 | 13,434.5 | 10,878.1 | 10,325.5 | 9,312.4 |
Enterprise Value (EV) | 4,203.3 | 4,371.9 | 4,130.2 | 4,996.3 | 5,649.9 | 5,477.0 | 5,084.5 | 5,748.9 | 5,538.8 | 5,806.6 | 5,109.2 | 6,355.5 | 7,302.2 | 8,027.9 | 7,664.4 | 7,734.6 | 8,154.4 | 7,686.3 | 7,766.8 | 7,635.5 |
Market-Implied Value of Growth (MIVoG) | 4,904.1 | 4,400.1 | 5,422.8 | 5,405.2 | (2,238.1) | (487.5) | (2,912.3) | (5,039.4) | (5,555.9) | (7,169.0) | (8,625.5) | (9,751.1) | (11,263.9) | (8,001.4) | (6,725.2) | (6,822.7) | (5,280.1) | (3,191.8) | (2,558.8) | (1,676.9) |
EPV as % of EV | (16.7%) | (0.6%) | (31.3%) | (8.2%) | 139.6% | 108.9% | 157.3% | 187.7% | 200.3% | 223.5% | 268.8% | 253.4% | 254.3% | 199.7% | 187.7% | 188.2% | 164.8% | 141.5% | 132.9% | 122.0% |
MIVoG as % of EV | 116.7% | 100.6% | 131.3% | 108.2% | (39.6%) | (8.9%) | (57.3%) | (87.7%) | (100.3%) | (123.5%) | (168.8%) | (153.4%) | (154.3%) | (99.7%) | (87.7%) | (88.2%) | (64.8%) | (41.5%) | (32.9%) | (22.0%) |
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
As of Dec 28, 2024, Avnet, Inc.'s Earnings Power Value is approximately $9,312.4M.
As of Dec 28, 2024, Avnet, Inc.'s Enterprise Value (EV) estimates at $7,635.5M.
As of Dec 28, 2024, Avnet, Inc.'s Net operating profit after tax (NOPAT) is approximately $597.1M.