AVT
Avnet, Inc. (AVT)
Last Price$48.0(3.2%)
Market Cap$4,267.6M
LTM NOPAT
$597.1M
NOPAT margin
2.7%
5Y avg: 2.3%
EPV as % of EV
122.0%
Market-Implied Value of Growth, MIVoG as % of EV
(22.0%)
Discount rate
6.4%
Stock quality
6/10
Good

AVT Earnings Power Value Model

(USD M)Mar'20Jun'20Oct'20Jan'21Apr'21Jul'21Oct'21Jan'22Apr'22Jul'22Oct'22Dec'22Apr'23Jul'23Sep'23Dec'23Mar'24Jun'24Sep'24Dec'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 EV116.7%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%)

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

AVT NOPAT

Annual
Quarterly
LTM
($1,000.0M)($500.0M)$0.0$500.0MJul'05Jun'07Jun'09Jul'11Jun'13Jun'15Jul'17Jun'19Jul'21Jul'23
NOPAT
NOPAT margin

AVT Earnings Power Value and Enterprise Value

Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV

AVT vs Peer Set: Earnings Power Value comparison

Explore more intrinsic value tools hub for AVT

FAQ

What is Avnet, Inc. Earnings Power Value?

As of Dec 28, 2024, Avnet, Inc.'s Earnings Power Value is approximately $9,312.4M.

What is Avnet, Inc. EV (Enterprise Value)?

As of Dec 28, 2024, Avnet, Inc.'s Enterprise Value (EV) estimates at $7,635.5M.

What is Avnet, Inc. NOPAT?

As of Dec 28, 2024, Avnet, Inc.'s Net operating profit after tax (NOPAT) is approximately $597.1M.