|
Market Closed -
Other stock markets
|
After hours 05:30:00 am | |||
| 159.99 USD | -3.98% |
|
158.49 | -0.94% |
| 26/06 | AI's picks and shovels: the investment case moves down the value chain |  |
| 26/06 | Arista Networks, Inc.(NYSE:ANET) added to Russell Top 50 Index | CI |
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 | 1,39,241 | 1,65,004 | 2,01,460 | - | - |
| Change | - | -16.05% | 97.59% | 90.05% | 18.5% | 22.09% | - | - |
| Enterprise Value (EV) 1 | 40,764 | 34,058 | 68,259 | 1,30,938 | 1,54,261 | 1,86,317 | 1,82,235 | 1,78,791 |
| Change | - | -16.45% | 100.42% | 91.82% | 17.81% | 20.78% | -2.19% | -1.89% |
| P/E | 54.7x | 28.4x | 35.8x | 49.6x | 47.6x | 47.5x | 38.2x | 30.4x |
| PBR | 11.1x | 7.61x | 10.1x | 13.9x | 13.3x | 12.2x | 9.5x | 7.02x |
| PEG | - | 0.5x | 0.7x | 1.4x | 2x | 2.1x | 1.6x | 1.2x |
| Capitalization / Revenue | 15x | 8.46x | 12.5x | 19.9x | 18.3x | 17.4x | 14.1x | 11.6x |
| EV / Revenue | 13.8x | 7.77x | 11.6x | 18.7x | 17.1x | 16.1x | 12.7x | 10.3x |
| EV / EBITDA | 34.2x | 18.3x | 25.5x | 38.6x | 35x | 33.6x | 26.5x | 21.5x |
| EV / EBIT | 35.7x | 19x | 26.2x | 39.4x | 35.6x | 34.3x | 26.8x | 21.6x |
| EV / FCF | 42.9x | 76x | 34.1x | 35.6x | 36.3x | 36.3x | 32.6x | 28.1x |
| FCF Yield | 2.33% | 1.32% | 2.93% | 2.81% | 2.76% | 2.75% | 3.07% | 3.56% |
| 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 | 159.99 | 159.99 | 159.99 |
| Nbr of stocks (in thousands) | 12,29,134 | 12,22,290 | 12,44,401 | 12,59,760 | 12,59,285 | 12,59,203 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 12/02/24 | 18/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 47.5x | 16.07x | 33.65x | -.--% | 20TCr | |
| 34.8x | 7.26x | 18.74x | 1.47% | 44TCr | |
| 20.9x | 0.87x | 15.18x | 2.12% | 19TCr | |
| 42.02x | 13.09x | 32.85x | 0.26% | 19TCr | |
| 42.59x | 2.75x | 17.87x | 1.4% | 6.92TCr | |
| 31.86x | 6.03x | 17.66x | 1.12% | 7.02TCr | |
| 81.16x | 9.45x | 43.64x | -.--% | 5.98TCr | |
| 147.45x | 18.99x | 55.75x | -.--% | 5.67TCr | |
| 19.13x | 2.67x | 12.63x | 3.19% | 4.53TCr | |
| 25.32x | 5.47x | 18.92x | 1.72% | 4.63TCr | |
| Average | 49.28x | 8.26x | 26.69x | 1.13% | 13.68TCr | |
| Weighted average by Cap. | 41.86x | 8.56x | 24.71x | 1.1% |
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
- Valuation Arista Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
