Arm Holdings plc American Depositary Shares logo ARM - Arm Holdings plc American Depositary Shares

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 20
HOLD 5
SELL 2
STRONG
SELL
0
| PRICE TARGET: $192.22 DETAILS
HIGH: $300.00
LOW: $120.00
MEDIAN: $170.00
CONSENSUS: $192.22
DOWNSIDE: 37.29%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 80% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 302.3% above fair value
Current Price $306.51
Bear Case $45.73 85.1% downside ($45.73 - $306.51) / $306.51 = -85.1% 12% stage 1 growth, 12% discount
Fair Value $76.18 75.1% downside ($76.18 - $306.51) / $306.51 = -75.1% 19% stage 1 growth, 12% discount
Bull Case $113.66 62.9% downside ($113.66 - $306.51) / $306.51 = -62.9% 25% stage 1 growth, 12% discount

Adjust Assumptions

19.4%
12.0%
3.0%

Key Value Driver

FCF growth rate (19% base case)

Terminal Value % of EV 42%
Implied Market Multiple 329.9x

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $192.22 from 27 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $76.18 per share.

Warnings

Wall Street's average price target is $192.22 (from 27 analysts). Our estimate is 80% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions