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 Stream | FY2025 Revenue | % of Total | Description |
|---|
| License Revenue | $1,012M | 25.3% | Upfront fees for chip design rights |
| Royalty Revenue | $2,995M | 74.7% | Per-unit royalty on chips shipped |
| Total Revenue | $4,007M | 100% | FY2025 (ended Mar 31, 2025) |
| TTM Revenue | $4,671M | +16.6% TTM | Through Dec 2025 |
| FY2026E Revenue | $4,960M | +23.7% est. | Analyst consensus |
End Market Mix
| End Market | Revenue Mix (est.) | YoY Trend | Key Drivers |
|---|
| Mobile (Smartphone) | ~40% | Steady | Apple, Samsung, Qualcomm |
| Infrastructure / Data Center | ~20% | Rapidly growing | AI accelerators, cloud |
| Automotive | ~10% | Growing | ADAS, EV compute platforms |
| IoT / Embedded | ~20% | Stable | Microcontrollers, smart devices |
| Industrial / Other | ~10% | Flat | Legacy licensing |
Business Dynamics: ARM earns royalties on every ARM-based chip shipped
globally — approximately 30+ billion chips per year across all end markets. The royalty
rate per chip is typically pennies to low tens of cents, but with 30B+ units shipped
annually, the economics are powerful. ARM v9 architecture (the newest generation)
commands royalty rates ~2× higher than v8 — as the installed base upgrades, royalty
revenue should grow even without unit volume growth. The AI data center buildout is
a major tailwind: hyperscalers (Amazon, Google, Microsoft) are developing custom ARM-based
AI chips (AWS Graviton, Google Axion, Microsoft Cobalt) — every chip earns ARM a royalty.
SoftBank's Masayoshi Son has signaled intent to develop "superintelligence" infrastructure
using ARM IP, adding strategic optionality. The key risk: RISC-V is an open-source
alternative that could gain share in commodity chip segments over time.
📊 Financial Snapshot
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | TTM |
|---|
| Revenue ($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


📋 Full 10-Year Projection Tables
Bear Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $1.51B | $1.39B | $1.39B |
| Year 2 | Stage 1 | $1.85B | $1.55B | $2.94B |
| Year 3 | Stage 1 | $2.25B | $1.74B | $4.68B |
| Year 4 | Stage 1 | $2.75B | $1.95B | $6.63B |
| Year 5 | Stage 1 | $3.35B | $2.18B | $8.80B |
| Year 6 | Stage 2 | $3.75B | $2.24B | $11.04B |
| Year 7 | Stage 2 | $4.20B | $2.30B | $13.34B |
| Year 8 | Stage 2 | $4.71B | $2.36B | $15.71B |
| Year 9 | Stage 2 | $5.27B | $2.43B | $18.13B |
| Year 10 | Stage 2 | $5.91B | $2.49B | $20.63B |
| Terminal | — | TV=$86.1B | PV(TV)=$36.4B (64% of EV) | EV=$57.0B |
Base Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $1.74B | $1.59B | $1.59B |
| Year 2 | Stage 1 | $2.43B | $2.05B | $3.64B |
| Year 3 | Stage 1 | $3.40B | $2.63B | $6.27B |
| Year 4 | Stage 1 | $4.76B | $3.37B | $9.64B |
| Year 5 | Stage 1 | $6.67B | $4.33B | $13.97B |
| Year 6 | Stage 2 | $8.14B | $4.85B | $18.83B |
| Year 7 | Stage 2 | $9.93B | $5.43B | $24.26B |
| Year 8 | Stage 2 | $12.11B | $6.08B | $30.33B |
| Year 9 | Stage 2 | $14.77B | $6.80B | $37.14B |
| Year 10 | Stage 2 | $18.02B | $7.61B | $44.75B |
| Terminal | — | TV=$284.2B | PV(TV)=$120.1B (73% of EV) | EV=$164.8B |
Bull Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $1.98B | $1.82B | $1.82B |
| Year 2 | Stage 1 | $3.17B | $2.67B | $4.49B |
| Year 3 | Stage 1 | $5.08B | $3.92B | $8.41B |
| Year 4 | Stage 1 | $8.13B | $5.76B | $14.17B |
| Year 5 | Stage 1 | $13.00B | $8.45B | $22.62B |
| Year 6 | Stage 2 | $17.29B | $10.31B | $32.93B |
| Year 7 | Stage 2 | $23.00B | $12.58B | $45.51B |
| Year 8 | Stage 2 | $30.59B | $15.35B | $60.87B |
| Year 9 | Stage 2 | $40.68B | $18.73B | $79.60B |
| Year 10 | Stage 2 | $54.11B | $22.86B | $102.46B |
| Terminal | — | TV=$928.9B | PV(TV)=$392.4B (79% of EV) | EV=$494.8B |
🔲 Sensitivity Table
| WACC \ gT | 1.5% | 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%.
📉 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.

🏦 Comparable Valuation
| Company | Ticker | P/E (Fwd) | EV/Revenue | EV/EBITDA | Rev Growth |
|---|
| Arm Holdings | ARM | 66.7x | 26x | 115x | +23.7% |
| Qualcomm | QCOM | 14.2x | 4.2x | 12x | +9.0% |
| MIPS/Synopsys | SNPS | 36.4x | 12.8x | 35x | +14.0% |
| Cadence Design | CDNS | 39.8x | 14.3x | 40x | +14.5% |
| ASML Holdings | ASML | 27.2x | 9.4x | 23x | +12.0% |
| ARM 5-yr avg | — | 80-100x | 20-30x | 60-80x | +20% |
🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2023 | $0.51 | — | — | — | Actual |
| 2024 | $0.29 | — | — | — | Actual |
| 2025 | $0.75 | — | — | — | Actual |
| 2026 | $1.57 | $1.76 | $1.91 | 43 | Estimate |
| 2027 | $1.96 | $2.17 | $2.60 | 43 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2023 | $2.7B | — | — | — | Actual |
| 2024 | $3.2B | — | — | — | Actual |
| 2025 | $4.0B | — | — | — | Actual |
| 2026 | $4.8B | $5.0B | $5.2B | 43 | Estimate |
| 2027 | $5.7B | $6.0B | $6.3B | 43 | Estimate |
(c) Individual Analyst Price Targets
Consensus: Avg $160.63 | Range $120–$210
| Analyst | Firm | Rating | PT | Upside |
|---|
| Timothy Arcuri | UBS | Strong Buy | $170 | +44.5% |
| Krish Sankar | TD Cowen | Strong Buy | $165 | +40.3% |
| Joe Quatrochi | Wells Fargo | Buy | $150 | +27.5% |
| Harlan Sur | JP Morgan | Buy | $145 | +23.3% |
| Srini Pajjuri | RBC Capital | Buy | $130 | +10.5% |
(d) Earnings Surprise History
| Quarter | EPS Act vs Est | EPS Beat/Miss | Rev Act vs Est | Rev Beat/Miss | Guidance |
|---|
| 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.


💡 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
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$115 | Begin position |
| Tier 2 — Add | ≤$95 | Add on weakness |
| Tier 3 — Full | ≤$60 | Full allocation |
| Sell Alert | ≥$400 | Above fair value — consider trimming |
📂 Current Position Summary
| Metric | Value |
|---|
| Shares Held | 467 |
| 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.