Valuation Arista Networks Inc

Equities

Real-time Estimate Cboe BZX Other stock markets 11:23:48 2025-06-23 am EDT			5-day change	1st Jan Change
91.82 ^USD	+6.45%		-3.94%	-17.36%

07:10am	Evercore ISI Adjusts Price Target on Arista Networks to $110 From $105, Maintains Outperform Rating	MT
Jun. 16	Arista Networks Inc - Appoints Todd Nightingale As President And COO	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	21,985	44,172	37,081	73,267	139,241	108,323	-	-
Change	-	100.92%	-16.05%	97.59%	90.05%	-22.2%	-	-
Enterprise Value (EV) ¹	19,112	40,764	34,058	68,259	130,938	98,223	95,783	91,475
Change	-	113.29%	-16.45%	100.42%	91.82%	-24.98%	-2.48%	-4.5%
P/E ratio	36.4x	54.7x	28.4x	35.8x	49.6x	35.5x	30.4x	25.4x
PBR	6.65x	11.1x	7.61x	10.1x	13.9x	8.81x	6.95x	5.48x
PEG	-	1.7x	0.5x	0.7x	1.4x	3.93x	1.8x	1.3x
Capitalization / Revenue	9.49x	15x	8.46x	12.5x	19.9x	12.9x	10.9x	9.28x
EV / Revenue	8.25x	13.8x	7.77x	11.6x	18.7x	11.7x	9.68x	7.84x
EV / EBITDA	20.8x	34.2x	18.3x	25.5x	38.3x	25.9x	21.4x	17.3x
EV / EBIT	21.8x	35.7x	19x	26.2x	39.4x	26x	21.5x	17x
EV / FCF	26.6x	42.9x	76x	34.1x	35.6x	29.8x	23.8x	19.3x
FCF Yield	3.77%	2.33%	1.32%	2.93%	2.81%	3.35%	4.2%	5.18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.4994	0.6575	1.068	1.645	2.23	2.431	2.84	3.395
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,318	2,948	4,381	5,860	7,003	8,387	9,897	11,669
EBITDA ¹	919.3	1,191	1,859	2,674	3,416	3,796	4,483	5,275
EBIT ¹	874.7	1,141	1,796	2,603	3,327	3,783	4,446	5,376
Net income ¹	634.6	840.9	1,352	2,087	2,852	3,101	3,666	4,489
Net Debt ¹	-2,873	-3,408	-3,024	-5,008	-8,303	-10,100	-12,541	-16,848
Reference price ²	18.16	35.94	30.34	58.88	110.53	86.25	86.25	86.25
Nbr of stocks (in thousands)	1,210,583	1,229,134	1,222,290	1,244,401	1,259,760	1,255,921	-	-
Announcement Date	2/18/21	2/14/22	2/13/23	2/12/24	2/18/25	-	-	-

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.($)
ARISTA NETWORKS INC	35.47x	11.71x	25.87x	-.--%	108B
CISCO SYSTEMS, INC.	25.84x	4.93x	12.85x	2.44%	263B
MOTOROLA SOLUTIONS, INC.	32.86x	6.25x	19.63x	1.09%	67.81B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	13.32x	0.45x	8.96x	3.96%	56.96B
GARMIN LTD.	24.86x	5.23x	18.5x	1.78%	38.51B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.42x	2.15x	12.42x	2.96%	35.06B
ERICSSON	13.6x	0.87x	6.01x	3.62%	27.76B
NOKIA OYJ	19.83x	1.02x	7.29x	3.2%	27.46B
UBIQUITI INC.	37.48x	-	-	-	22.42B
ZHONGJI INNOLIGHT CO., LTD.	17.55x	3.76x	13.54x	0.83%	20.04B
Average	23.92x	4.04x	13.90x	2.21%	66.7B
Weighted average by Cap.	25.99x	5.30x	15.21x	2.04%