Valuation Arista Networks, Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. 01:29:34 30/09/2026 am IST			5-day change	1st Jan Change
36.29 ^CAD	-1.17%		-1.28%	+51.78%

22/09	Arista Networks Insider Sold Shares Worth $59,686,334, According to a Recent SEC Filing	MT
21/09	Arista Networks, Inc.(NYSE:ANET) added to S&P 100	CI

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	2,55,852	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	55.06%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	1,30,938	1,54,261	2,40,439	2,35,630	2,31,345
Change	-	-16.45%	100.42%	91.82%	17.81%	55.86%	-2%	-1.82%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	53.2x	41.5x	33.3x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.9x	11.3x	8.65x
PEG	-	0.5x	0.7x	1.4x	2x	1.4x	1.5x	1.3x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	20.2x	15.8x	12.9x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	19x	14.5x	11.7x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	38.1x	28.7x	23.4x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	39.1x	29.6x	23.6x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	42.2x	35.3x	29.7x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.37%	2.83%	3.36%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.813	4.887	6.094
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	12,665	16,232	19,758
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	4,885	6,143	7,428
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	202.86	202.86	202.86
Nbr of stocks (in thousands)	12,29,134	12,22,290	12,44,401	12,59,760	12,59,285	12,61,225	-	-
Announcement Date	14/02/22	13/02/23	12/02/24	18/02/25	12/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	26.07x	5.84x	15.13x	1.59%	42TCr
ARISTA NETWORKS, INC.	53.2x	18.98x	38.1x	-.--%	26TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.3x	0.78x	14.1x	2.35%	17TCr
ZHONGJI INNOLIGHT CO., LTD.	26.3x	8.33x	20.12x	0.47%	14TCr
LUMENTUM HOLDINGS INC.	45.92x	13.52x	30.13x	-.--%	8.73TCr
MOTOROLA SOLUTIONS, INC.	32.28x	6.31x	18.27x	1.08%	7.38TCr
GARMIN LTD.	28.98x	6.56x	21.89x	1.43%	5.6TCr
NOKIA OYJ	42.72x	2.32x	14.97x	1.66%	5.81TCr
CIENA CORPORATION	61.19x	7.92x	35.02x	-.--%	5.03TCr
Average	37.33x	7.84x	23.08x	0.95%	14.65TCr
Weighted average by Cap.	34.33x	8.49x	22.20x	1.06%