Valuation Arista Networks, Inc.

Stocks

Market Closed - NYSE 23:00:03 14/10/2026 +03			5-day change	1st Jan Change
195.42 ^USD	-4.45%		-9.46%	+49.14%

10-14	BNP Paribas Adjusts Price Target on Arista Networks to $290 From $248	MT
10-09	Arista Networks Insider Sold Shares Worth $97,642,614, According to a Recent SEC Filing	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	246,469	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	49.37%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	231,054	226,252	221,908
Change	-	-16.45%	100.42%	91.82%	17.81%	49.78%	-2.08%	-1.92%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	51.2x	39.9x	31.9x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.1x	10.4x	7.65x
PEG	-	0.5x	0.7x	1.4x	2x	1.3x	1.4x	1.3x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	19.4x	15.1x	12.3x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	18.2x	13.8x	11.1x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	36.5x	27.3x	22.1x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	37.4x	28.2x	22.3x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	40.4x	33.5x	27.7x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.47%	2.98%	3.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.815	4.899	6.125
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	12,681	16,363	20,066
EBITDA ¹	1,191	1,859	2,674	3,389	4,410	6,326	8,288	10,039
EBIT ¹	1,141	1,796	2,603	3,327	4,337	6,174	8,029	9,973
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,887	6,154	7,465
Net Debt ¹	-3,408	-3,024	-5,008	-8,303	-10,743	-15,414	-20,216	-24,560
Reference price ²	35.94	30.34	58.88	110.53	131.03	195.42	195.42	195.42
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	2/14/22 A	2/13/23 A	2/12/24 A	2/18/25 A	2/12/26 A	-	-	-

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.	51.22x	18.22x	36.52x	-.--%	246B
CISCO SYSTEMS, INC.	27.68x	6.2x	16.06x	1.5%	448B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.07x	0.65x	11.68x	2.82%	145B
ZHONGJI INNOLIGHT CO., LTD.	22.42x	7.03x	16.97x	0.55%	121B
LUMENTUM HOLDINGS INC.	41.62x	12.53x	27.63x	-.--%	81.19B
MOTOROLA SOLUTIONS, INC.	32.69x	6.38x	18.48x	1.07%	74.76B
CIENA CORPORATION	62x	8.02x	35.48x	-.--%	50.99B
NOKIA OYJ	40.33x	2.19x	14.11x	1.75%	54.1B
GARMIN LTD.	27.67x	6.31x	20.81x	1.48%	53.94B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.44x	2.7x	11.63x	4.09%	46.61B
Average	33.91x	7.02x	20.94x	1.32%	132.2B
Weighted average by Cap.	32.94x	8.10x	21.03x	1.2%