Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
18.09美元31.09美元41.86美元
+655%
31.09美元Current price is 655.2% above the base model value.
AR
TechnologySemiconductorsUnited Kingdom
ARM.US · Arm Holdings plc
NMS · US · USD
Latest price234.81美元
30D+103%
Vs. base value+3,170%
Research summary
ARM.US latest organized financial period shows revenue up 56.76% year over year and net income up 60.6% year over year. Current price is about 234.81美元, while the model base case is about 7.18美元; the price is 3,170% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue34.3亿美元
Net income5.91亿美元
Free cash flow7.93亿美元
Operating cash flow12.64亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:52
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price234.81美元
Base value7.18美元
Vs. base+3,170%
Price date2026/04/23
7.05美元7.18美元7.41美元
+3,170%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
7.05美元7.18美元7.41美元
+3,170%
7.18美元Current price is 3168.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
40.0%当前价格隐含未来 FCF 年化增长约 40.0%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
4.05美元4.05美元4.05美元
+5,698%
4.05美元Current price is 5697.8% above the base model value.
Updated: 2026/04/25 07:52
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 32
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 34.3亿美元 | 5.91亿美元 | 7.93亿美元 | 0.55 |
| 2025/09/29 | Annual | 21.88亿美元 | 3.68亿美元 | 6.07亿美元 | 0.34 |
| 2025/06/29 | Annual | - | - | - | - |
| 2025/03/30 | Annual | 40.07亿美元 | 7.92亿美元 | 1.78亿美元 | 0.75 |
| 2024/12/30 | Annual | 9.83亿美元 | 2.52亿美元 | -600万美元 | 0.24 |
Related stocks
View allAd placement