Valuation Arista Networks, Inc. London S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 03:00:00 10/07/2026 +03			5-day change	1st Jan Change
180.32 ^USD	+9.88%		+2.70%	+24.12%

07-09	Equity Futures Mostly Rise as Markets Assess Renewed Middle East Tensions	MT
07-08	Arista Networks Insider Sold Shares Worth $39,040,876, 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	232,562	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	40.94%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	217,419	213,338	209,893
Change	-	-16.45%	100.42%	91.82%	17.81%	40.94%	-1.88%	-1.61%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	54.8x	44.1x	35.1x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.1x	11x	8.11x
PEG	-	0.5x	0.7x	1.4x	2x	2.4x	1.8x	1.4x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	20.1x	16.2x	13.4x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	18.8x	14.9x	12.1x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	39.3x	31x	25.2x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	40x	31.4x	25.4x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	42.4x	38.1x	32.9x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.36%	2.62%	3.04%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.368	4.186	5.258
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	11,594	14,339	17,315
EBITDA ¹	1,191	1,859	2,674	3,389	4,410	5,538	6,875	8,332
EBIT ¹	1,141	1,796	2,603	3,327	4,337	5,438	6,800	8,274
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,286	5,249	6,290
Net Debt ¹	-3,408	-3,024	-5,008	-8,303	-10,743	-15,143	-19,224	-22,669
Reference price ²	35.94	30.34	58.88	110.53	131.03	184.69	184.69	184.69
Nbr of stocks (in thousands)	1,229,134	1,222,290	1,244,401	1,259,760	1,259,285	1,259,203	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	36.53x	7.61x	19.65x	1.4%	466B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.7x	0.94x	16.46x	1.95%	203B
ZHONGJI INNOLIGHT CO., LTD.	43.79x	13.43x	34.18x	0.25%	196B
MOTOROLA SOLUTIONS, INC.	31.45x	5.96x	17.45x	1.14%	69.26B
NOKIA OYJ	44.53x	2.86x	18.58x	1.34%	71.83B
CIENA CORPORATION	88.83x	10.35x	47.76x	-.--%	65.45B
LUMENTUM HOLDINGS INC.	159.09x	20.48x	60.14x	-.--%	61.13B
GARMIN LTD.	25.79x	5.58x	19.3x	1.69%	47.16B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.15x	2.83x	13.39x	3.03%	47.73B
Average	52.54x	7.78x	27.43x	1.2%	136.44B
Weighted average by Cap.	43.42x	7.59x	24.51x	1.22%