Valuation Arista Networks, Inc.

Stocks

Market Closed - NYSE 07:00:03 09/10/26 am AEDT			5-day change	1st Jan Change
210.97 ^USD	-2.25%		+3.17%	+61.01%

08/10	Citigroup Adjusts Price Target on Arista Networks to $248 From $215	MT
08/10	Evercore ISI Adjusts Price Target on Arista Networks to $250 From $200	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,172	37,081	73,267	139,241	165,004	266,081	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	61.26%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	250,667	245,858	241,573
Change	-	-16.45%	100.42%	91.82%	17.81%	62.5%	-1.92%	-1.74%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	55.3x	43.2x	34.6x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	15.3x	11.2x	8.28x
PEG	-	0.5x	0.7x	1.4x	2x	1.4x	1.5x	1.4x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	21x	16.3x	13.3x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	19.8x	15x	12.1x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	39.6x	29.7x	24.2x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	40.6x	30.7x	24.3x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	43.8x	36.4x	30.4x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.28%	2.75%	3.29%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.813	4.887	6.094
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	12,680	16,344	20,010
EBITDA ¹	1,191	1,859	2,674	3,389	4,410	6,325	8,271	9,990
EBIT ¹	1,141	1,796	2,603	3,327	4,337	6,173	8,018	9,936
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,885	6,143	7,428
Net Debt ¹	-3,408	-3,024	-5,008	-8,303	-10,743	-15,413	-20,222	-24,507
Reference price ²	35.94	30.34	58.88	110.53	131.03	210.97	210.97	210.97
Nbr of stocks (in thousands)	1,229,134	1,222,290	1,244,401	1,259,760	1,259,285	1,261,225	-	-
Announcement Date	14/2/22	13/2/23	12/2/24	18/2/25	12/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARISTA NETWORKS, INC.	56.6x	20.28x	40.69x	-.--%	272B
CISCO SYSTEMS, INC.	28.6x	6.4x	16.58x	1.45%	463B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	172B
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.29x	20.02x	0.47%	142B
LUMENTUM HOLDINGS INC.	51.66x	15.62x	34.49x	-.--%	101B
MOTOROLA SOLUTIONS, INC.	32.44x	6.33x	18.36x	1.08%	74.2B
CIENA CORPORATION	76.98x	9.94x	43.96x	-.--%	63.31B
NOKIA OYJ	44.5x	2.42x	15.62x	1.59%	59.8B
GARMIN LTD.	27.57x	6.22x	20.77x	1.5%	53.26B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	16.62x	2.56x	11.01x	4.29%	44.37B
Average	38.04x	7.88x	23.55x	1.27%	144.48B
Weighted average by Cap.	36.70x	9.03x	23.64x	1.1%