Valuation Arista Networks, Inc.

Stocks

Market Closed - NYSE 04:00:03 2026-09-09 pm EDT			5-day change	1st Jan Change
192.93 ^USD	-1.04%		+3.67%	+47.24%

Sep. 08	Arista Networks, Inc. Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-08-2026 08:50 AM
Sep. 08	Bloom Energy, Everpure, Illumina to Join S&P 500 in September Rebalance	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	243,328	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	47.47%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	227,915	223,106	218,821
Change	-	-16.45%	100.42%	91.82%	17.81%	47.75%	-2.11%	-1.92%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50.9x	39.9x	32.1x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.2x	10.8x	8.23x
PEG	-	0.5x	0.7x	1.4x	2x	1.3x	1.5x	1.3x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	19.2x	15.1x	12.4x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	18x	13.8x	11.1x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	36.1x	27.1x	22.1x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	37.1x	28.1x	22.3x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	40x	33.5x	28.1x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.5%	2.99%	3.56%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.792	4.83	6.012
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	12,666	16,156	19,648
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	6,147	7,954	9,796
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,865	6,078	7,333
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	192.93	192.93	192.93
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	2/13/23	2/12/24	2/18/25	2/12/26	-	-	-

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.	51.41x	18.2x	36.52x	-.--%	243B
CISCO SYSTEMS, INC.	26.81x	5.96x	15.44x	1.56%	431B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.83x	0.88x	15.66x	2.12%	193B
ZHONGJI INNOLIGHT CO., LTD.	29.19x	9.24x	22.3x	0.44%	159B
LUMENTUM HOLDINGS INC.	46.16x	13.7x	31.07x	-.--%	88.71B
MOTOROLA SOLUTIONS, INC.	33.6x	6.52x	18.63x	1%	76.11B
NOKIA OYJ	43.9x	2.32x	15.13x	1.64%	61.05B
GARMIN LTD.	27.53x	6.21x	20.73x	1.5%	52.49B
CIENA CORPORATION	59.25x	7.63x	33.75x	-.--%	47.93B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.12x	2.65x	11.4x	4.29%	46.1B
Average	35.68x	7.33x	22.06x	1.26%	139.93B
Weighted average by Cap.	33.83x	8.08x	21.76x	1.15%