Valuation Arista Networks, Inc. Thailand S.E.
Stocks
ANET23
TH3932124706
Communications & Networking
|
End-of-day quote
Thailand S.E.
01/10/2026
|
5-day change | 1st Jan Change | ||
| 3.860 THB | +1.05% |
|
+3.76% | - |
| 30/09 | Bernstein Initiates Arista Networks at Outperform With $250 Price Target | MT |
| 22/09 | Arista Networks Insider Sold Shares Worth $59,686,334, According to a Recent SEC Filing | MT |
Company Valuation: Arista Networks, Inc.
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 | 257,908 | - | - |
| Change | - | -16.05% | 97.59% | 90.05% | 18.5% | 56.3% | - | - |
| Enterprise Value (EV) 1 | 40,764 | 34,058 | 68,259 | 130,938 | 154,261 | 242,495 | 237,686 | 233,401 |
| Change | - | -16.45% | 100.42% | 91.82% | 17.81% | 57.2% | -1.98% | -1.8% |
| P/E | 54.7x | 28.4x | 35.8x | 49.6x | 47.6x | 53.6x | 41.8x | 33.6x |
| PBR | 11.1x | 7.61x | 10.1x | 13.9x | 13.3x | 14.8x | 10.8x | 8.02x |
| 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 | 20.4x | 15.8x | 13x |
| EV / Revenue | 13.8x | 7.77x | 11.6x | 18.7x | 17.1x | 19.1x | 14.6x | 11.7x |
| EV / EBITDA | 34.2x | 18.3x | 25.5x | 38.6x | 35x | 38.4x | 28.9x | 23.6x |
| EV / EBIT | 35.7x | 19x | 26.2x | 39.4x | 35.6x | 39.4x | 29.8x | 23.6x |
| EV / FCF | 42.9x | 76x | 34.1x | 35.6x | 36.3x | 42.4x | 35.2x | 29.3x |
| FCF Yield | 2.33% | 1.32% | 2.93% | 2.81% | 2.76% | 2.36% | 2.84% | 3.41% |
| 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 | 12,666 | 16,290 | 19,900 |
| 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 | 6,151 | 7,986 | 9,870 |
| 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 | 204.49 | 204.49 | 204.49 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.51x | 5.94x | 15.38x | 1.57% | 429B | |
| 53.62x | 19.15x | 38.42x | -.--% | 258B | |
| 19.23x | 0.78x | 14.05x | 2.36% | 172B | |
| 26.15x | 8.29x | 20.01x | 0.47% | 142B | |
| 49.33x | 14.52x | 32.41x | -.--% | 93.81B | |
| 32.42x | 6.33x | 18.34x | 1.08% | 74.15B | |
| 42.85x | 2.32x | 15.01x | 1.65% | 57.93B | |
| 28.2x | 6.37x | 21.27x | 1.47% | 54.47B | |
| 65.37x | 8.45x | 37.38x | -.--% | 53.77B | |
| Average | 38.19x | 8.02x | 23.59x | 0.95% | 148.28B | |
| Weighted average by Cap. | 35.05x | 8.66x | 22.63x | 1.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ANET Stock
- ANET23 Stock
- Valuation Arista Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
