Valuation Arista Networks, Inc.

Stocks

Real-time Estimate Cboe BZX 12:32:54 22/08/26 am AEST			5-day change	1st Jan Change
185.30 ^USD	+0.84%		-6.92%	+41.23%

19/08	President Capital Adjusts Price Target on Arista Networks to $238 From $180, Maintains Buy Rating	MT
19/08	Arista Networks, Inc. Presents at Rosenblatt's 6th Annual Technology Summit: The Age of AI (Part II), Aug-18-2026 03:00 PM

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	231,750	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	40.45%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	216,337	211,528	207,243
Change	-	-16.45%	100.42%	91.82%	17.81%	40.24%	-2.22%	-2.03%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	48.4x	37.9x	30.3x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	13.5x	10.3x	7.82x
PEG	-	0.5x	0.7x	1.4x	2x	1.3x	1.4x	1.2x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	18.3x	14.3x	11.8x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	17.1x	13.1x	10.5x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	34.3x	25.7x	20.9x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	35x	26.6x	21.2x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	38x	31.7x	26.6x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.63%	3.15%	3.76%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.797	4.844	6.056
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	12,668	16,157	19,646
EBITDA ¹	1,191	1,859	2,674	3,389	4,410	6,311	8,224	9,902
EBIT ¹	1,141	1,796	2,603	3,327	4,337	6,173	7,954	9,796
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,872	6,083	7,345
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	183.75	183.75	183.75
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.	48.39x	17.08x	34.28x	-.--%	232B
CISCO SYSTEMS, INC.	33.71x	7.06x	18.24x	1.51%	432B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.94x	0.84x	15.02x	2.21%	183B
ZHONGJI INNOLIGHT CO., LTD.	31.79x	9.99x	24.59x	0.35%	158B
MOTOROLA SOLUTIONS, INC.	34.35x	6.64x	18.96x	0.98%	78.38B
LUMENTUM HOLDINGS INC.	41.63x	12.3x	27.82x	-.--%	78.87B
NOKIA OYJ	41.97x	2.22x	14.42x	1.71%	57.41B
GARMIN LTD.	29.28x	6.63x	22.17x	1.41%	56.52B
CIENA CORPORATION	75.21x	8.78x	40.5x	-.--%	55.56B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.34x	2.69x	11.56x	4.24%	46.42B
Average	37.46x	7.42x	22.76x	1.24%	137.77B
Weighted average by Cap.	36.04x	8.23x	22.50x	1.14%