Valuation Arista Networks, Inc. Börse Stuttgart
Stocks
1170
US0404132054
Communications & Networking
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 148.66 EUR | +0.22% |
|
-3.25% | +30.28% |
| 07-23 | Arista Networks Insider Sold Shares Worth $7,388,872, According to a Recent SEC Filing | MT |
| 07-22 | Needham Adjusts Price Target on Arista Networks to $200 From $185, Maintains Buy Rating | 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 | 213,699 | - | - |
| Change | - | -16.05% | 97.59% | 90.05% | 18.5% | 29.51% | - | - |
| Enterprise Value (EV) 1 | 40,764 | 34,058 | 68,259 | 130,938 | 154,261 | 198,429 | 194,306 | 190,863 |
| Change | - | -16.45% | 100.42% | 91.82% | 17.81% | 28.63% | -2.08% | -1.77% |
| P/E | 54.7x | 28.4x | 35.8x | 49.6x | 47.6x | 50.3x | 40.6x | 32.4x |
| PBR | 11.1x | 7.61x | 10.1x | 13.9x | 13.3x | 12.9x | 10.1x | 7.36x |
| PEG | - | 0.5x | 0.7x | 1.4x | 2x | 2.2x | 1.7x | 1.3x |
| Capitalization / Revenue | 15x | 8.46x | 12.5x | 19.9x | 18.3x | 18.4x | 14.9x | 12.2x |
| EV / Revenue | 13.8x | 7.77x | 11.6x | 18.7x | 17.1x | 17.1x | 13.5x | 10.9x |
| EV / EBITDA | 34.2x | 18.3x | 25.5x | 38.6x | 35x | 35.7x | 28.1x | 22.6x |
| EV / EBIT | 35.7x | 19x | 26.2x | 39.4x | 35.6x | 36.4x | 28.5x | 22.7x |
| EV / FCF | 42.9x | 76x | 34.1x | 35.6x | 36.3x | 38.7x | 34.5x | 29.5x |
| FCF Yield | 2.33% | 1.32% | 2.93% | 2.81% | 2.76% | 2.59% | 2.9% | 3.39% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.6575 | 1.068 | 1.645 | 2.23 | 2.75 | 3.373 | 4.184 | 5.235 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,948 | 4,381 | 5,860 | 7,003 | 9,006 | 11,617 | 14,378 | 17,478 |
| EBITDA 1 | 1,191 | 1,859 | 2,674 | 3,389 | 4,410 | 5,564 | 6,914 | 8,431 |
| EBIT 1 | 1,141 | 1,796 | 2,603 | 3,327 | 4,337 | 5,457 | 6,817 | 8,410 |
| Net income 1 | 840.9 | 1,352 | 2,087 | 2,852 | 3,511 | 4,292 | 5,246 | 6,268 |
| Net Debt 1 | -3,408 | -3,024 | -5,008 | -8,303 | -10,743 | -15,271 | -19,393 | -22,836 |
| Reference price 2 | 35.94 | 30.34 | 58.88 | 110.53 | 131.03 | 169.71 | 169.71 | 169.71 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.55x | 7.44x | 19.21x | 1.43% | 456B | |
| 18.93x | 0.78x | 13.72x | 2.37% | 170B | |
| 32.09x | 10.24x | 25.46x | 0.33% | 157B | |
| 33.19x | 6.29x | 18.41x | 1.08% | 73.09B | |
| 131.99x | 17x | 49.85x | -.--% | 50.72B | |
| 38.35x | 1.96x | 12.77x | 1.92% | 49.94B | |
| 67.34x | 7.85x | 36.21x | -.--% | 49.62B | |
| 17.8x | 2.87x | 12.35x | 3.96% | 48.93B | |
| 27.07x | 5.8x | 20.06x | 1.63% | 48.92B | |
| Average | 44.70x | 6.69x | 23.11x | 1.41% | 122.66B | |
| Weighted average by Cap. | 37.16x | 6.67x | 20.81x | 1.41% |
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
- 1170 Stock
- Valuation Arista Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
