← ARCC AVB →
← All Tickers

ARM

ARM

Hold 2026-03-10
Model
DCF
Price at Report
$117.63
Base IV
$158.09
Bear IV
$56.56
Bull IV
$468.84
Entry Zone: 60-115 · Sell Above: 400
Bore Family Office
Bore Family Office
Valuation Report — Arm Holdings plc (ARM) • March 10, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 9.00% • Current Price: $117.63
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

Arm Holdings plc is a British semiconductor IP company owned by SoftBank Group (~90% pre-IPO, ~75%+ post-IPO as of 2026). Founded in 1990 as Advanced RISC Machines (a joint venture of Apple, Acorn Computers, and VLSI Technology), ARM designs CPU architecture blueprints and licenses them to semiconductor companies worldwide. ARM does not manufacture chips — it earns fees for the right to use its instruction set architecture (ISA) and design IP. The ARM architecture powers virtually every smartphone chip on the planet (Apple A-series, Qualcomm Snapdragon, MediaTek Dimensity), and is rapidly expanding into data centers, automotive, and AI accelerators.

ARM went public again on September 14, 2023 on the NASDAQ at $51/share (initial $54.5B valuation), closing at $63.59 on Day 1. By early 2024 the stock rallied to $164 before a pullback; as of March 2026, ARM trades at $117.63 — still at a premium valuation reflecting AI infrastructure tailwinds.

Revenue Model

Revenue StreamFY2025 Revenue% of TotalDescription
License Revenue$1,012M25.3%Upfront fees for chip design rights
Royalty Revenue$2,995M74.7%Per-unit royalty on chips shipped
Total Revenue$4,007M100%FY2025 (ended Mar 31, 2025)
TTM Revenue$4,671M+16.6% TTMThrough Dec 2025
FY2026E Revenue$4,960M+23.7% est.Analyst consensus

End Market Mix

End MarketRevenue Mix (est.)YoY TrendKey Drivers
Mobile (Smartphone)~40%SteadyApple, Samsung, Qualcomm
Infrastructure / Data Center~20%Rapidly growingAI accelerators, cloud
Automotive~10%GrowingADAS, EV compute platforms
IoT / Embedded~20%StableMicrocontrollers, smart devices
Industrial / Other~10%FlatLegacy licensing

Business Dynamics: ARM earns royalties on every ARM-based chip shipped globally — approximately 30+ billion chips per year across all end markets. The royalty rate per chip is typically pennies to low tens of cents, but with 30B+ units shipped annually, the economics are powerful. ARM v9 architecture (the newest generation) commands royalty rates ~2× higher than v8 — as the installed base upgrades, royalty revenue should grow even without unit volume growth. The AI data center buildout is a major tailwind: hyperscalers (Amazon, Google, Microsoft) are developing custom ARM-based AI chips (AWS Graviton, Google Axion, Microsoft Cobalt) — every chip earns ARM a royalty. SoftBank's Masayoshi Son has signaled intent to develop "superintelligence" infrastructure using ARM IP, adding strategic optionality. The key risk: RISC-V is an open-source alternative that could gain share in commodity chip segments over time.

📊 Financial Snapshot
MetricFY2022FY2023FY2024FY2025TTM
Revenue ($M)$2,703$2,679$3,233$4,007$4,671
EBITDA ($M)$830$860$224$993$1,084
Operating Income ($M)
Net Income ($M)
EPS (diluted)$0.54$0.51$0.29$0.75$0.75
Free Cash Flow ($M)$424$675$986$178$977
Annual DPS$0.000$0.000$0.000$0.000$0.000
Total Debt ($M)$261$221$226$356$461
Rev YoY Growth-0.9%+20.7%+23.9%+16.6%
📈 DCF Scenarios
$57
🔴 Bear
$158
📊 Base
$469
🚀 Bull
$117.63
Current Price
$161
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$1.51B$1.39B$1.39B
Year 2Stage 1$1.85B$1.55B$2.94B
Year 3Stage 1$2.25B$1.74B$4.68B
Year 4Stage 1$2.75B$1.95B$6.63B
Year 5Stage 1$3.35B$2.18B$8.80B
Year 6Stage 2$3.75B$2.24B$11.04B
Year 7Stage 2$4.20B$2.30B$13.34B
Year 8Stage 2$4.71B$2.36B$15.71B
Year 9Stage 2$5.27B$2.43B$18.13B
Year 10Stage 2$5.91B$2.49B$20.63B
TerminalTV=$86.1BPV(TV)=$36.4B (64% of EV)EV=$57.0B
Base Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$1.74B$1.59B$1.59B
Year 2Stage 1$2.43B$2.05B$3.64B
Year 3Stage 1$3.40B$2.63B$6.27B
Year 4Stage 1$4.76B$3.37B$9.64B
Year 5Stage 1$6.67B$4.33B$13.97B
Year 6Stage 2$8.14B$4.85B$18.83B
Year 7Stage 2$9.93B$5.43B$24.26B
Year 8Stage 2$12.11B$6.08B$30.33B
Year 9Stage 2$14.77B$6.80B$37.14B
Year 10Stage 2$18.02B$7.61B$44.75B
TerminalTV=$284.2BPV(TV)=$120.1B (73% of EV)EV=$164.8B
Bull Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$1.98B$1.82B$1.82B
Year 2Stage 1$3.17B$2.67B$4.49B
Year 3Stage 1$5.08B$3.92B$8.41B
Year 4Stage 1$8.13B$5.76B$14.17B
Year 5Stage 1$13.00B$8.45B$22.62B
Year 6Stage 2$17.29B$10.31B$32.93B
Year 7Stage 2$23.00B$12.58B$45.51B
Year 8Stage 2$30.59B$15.35B$60.87B
Year 9Stage 2$40.68B$18.73B$79.60B
Year 10Stage 2$54.11B$22.86B$102.46B
TerminalTV=$928.9BPV(TV)=$392.4B (79% of EV)EV=$494.8B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
7.0%$210$227$247$273$306
7.5%$189$202$218$238$262
8.0%$171$181$194$210$229
8.5%$155$164$175$187$202
9.0%$142$150$158$168$180
9.5%$131$137$144$152$162
10.0%$121$126$132$139$147
10.5%$112$116$121$127$134
11.0%$104$108$112$117$123

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/E (Fwd)EV/RevenueEV/EBITDARev Growth
Arm HoldingsARM66.7x26x115x+23.7%
QualcommQCOM14.2x4.2x12x+9.0%
MIPS/SynopsysSNPS36.4x12.8x35x+14.0%
Cadence DesignCDNS39.8x14.3x40x+14.5%
ASML HoldingsASML27.2x9.4x23x+12.0%
ARM 5-yr avg80-100x20-30x60-80x+20%
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2023$0.51Actual
2024$0.29Actual
2025$0.75Actual
2026$1.57$1.76$1.9143Estimate
2027$1.96$2.17$2.6043Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2023$2.7BActual
2024$3.2BActual
2025$4.0BActual
2026$4.8B$5.0B$5.2B43Estimate
2027$5.7B$6.0B$6.3B43Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $160.63 | Range $120–$210
AnalystFirmRatingPTUpside
Timothy ArcuriUBSStrong Buy$170+44.5%
Krish SankarTD CowenStrong Buy$165+40.3%
Joe QuatrochiWells FargoBuy$150+27.5%
Harlan SurJP MorganBuy$145+23.3%
Srini PajjuriRBC CapitalBuy$130+10.5%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q3 FY2025 (Dec 24)$0.39 vs $0.34+$0.05 ✅$1.0B vs $0.9B+$0.0B ✅Beat; strong AI royalty growth
Q2 FY2025 (Sep 24)$0.40 vs $0.26+$0.14 ✅$0.8B vs $0.8B+$0.0B ✅Raised FY guidance
Q1 FY2025 (Jun 24)$0.40 vs $0.34+$0.06 ✅$0.9B vs $0.9B+$0.0B ✅V9 royalties accelerating
Q4 FY2024 (Mar 24)$0.36 vs $0.21+$0.15 ✅$0.9B vs $0.9B+$0.0B ✅Data center traction cited
(e) Confidence Band Commentary
ARM has beaten EPS estimates by large margins in 4 consecutive quarters (+15-54% beats), driven by faster-than-expected royalty rate uplift from v9 architecture adoption. Analyst EPS range for FY2026 is tight ($1.57-$1.91), reflecting high-confidence in the royalty ramp. Revenue range is similarly narrow ($4.8-5.2B), suggesting good visibility. The stock has historically rewarded buyers of beats given high short interest and momentum-driven ownership. PT downgrades in early 2026 (JP Morgan $180→$145, RBC $140→$130) reflect caution about AI capex slowdowns rather than business fundamentals.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bull Case — What Has to Be True: ARM v9 royalty rates (2× v8) drive total royalty revenue above $4B by FY2028; AI data center chips (custom ARM designs from hyperscalers) contribute 20%+ of royalties; automotive ARM cores proliferate in ADAS/EV platforms; SoftBank uses ARM as the centerpiece of a "superintelligence" infrastructure buildout that creates additional licensing revenue. At $210 bull PT, ARM trades at ~100x FY2026 EPS — extreme but arguably justified by the royalty model's terminal value. Bull DCF IV: $469.

Bear Case — Real Risks: RISC-V adoption accelerates in data center (Western Digital, SiFive gaining traction) and IoT segments — long-term moat erosion risk. Qualcomm v. ARM licensing dispute (ongoing as of 2026) could result in unfavorable terms. China revenue (represents ~25% of royalties) at risk from geopolitical decoupling — US-China restrictions on ARM licensing to Chinese companies. SoftBank overhang — 75% ownership means secondary offering risk. At $120 bear PT (near current), stock is already pricing in these risks. Bear DCF IV: $57 (reflects scenario where RISC-V displacement is severe).

Base Case Assumptions: Revenue grows ~24% in FY2026 (consensus) with FCFF growing ~40% via operating leverage (royalty model has near-zero marginal cost); FCF margin expands from 25% toward 35% by FY2030; WACC = 9.0% (premium IP franchise quality); net cash $3.08B provides cushion; no major RISC-V displacement in premium chip segments for 5+ years.

Verdict: At $117.63, ARM trades at 66.7x FY2026 consensus EPS — extreme by any absolute metric. Our DCF Base IV of $158 implies 34% upside from current levels, consistent with analyst consensus PT of $160.63. The current price already reflects considerable pessimism versus analyst targets. ARM is a genuinely exceptional business — 97%+ gross margins, recurring royalty model, AI tailwinds. The valuation risk is real but not as stretched as it appears given the terminal value of an IP monopoly. We rate ARM Hold — not a Buy at this price given the 66x P/E, but not a Sell either given the structural tailwinds. Add below $100 on any correction. Joseph holds 467 shares at $105.15 cost basis — in the money. Hold unless macro deteriorates.

⚖️ DCF Verdict: Hold — Arm Holdings plc (ARM)
Current price: $117.63 | Analyst Avg PT: $160.63
$57
🔴 Bear
$158
📊 Base
$469
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$115Begin position
Tier 2 — Add≤$95Add on weakness
Tier 3 — Full≤$60Full allocation
Sell Alert≥$400Above fair value — consider trimming
📂 Current Position Summary
MetricValue
Shares Held467
Average Cost Basis$105.15
Current Market Value$54,933
Unrealized P&L$+5,828 (+11.9%)
Annual DPS— (not provided)
Annual Dividend Income— (DPS missing)
Current Yield (at price)
Yield on Cost
vs Target (~$200K)$54,933 / $200,000 (27%)
Bore Family Office • Analysis generated by Lurch • Not investment advice.