Valuation Arista Networks, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 03/09/2026			5-day change	1st Jan Change
6.200 ^THB	0.00%		-8.15%	-

01/09	For AI's second wave, Deutsche Bank is betting on the makers of picks and shovels
01/09	Arista Networks Insider Sold Shares Worth $60,780,047, According to a Recent SEC Filing	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	1,39,241	1,65,004	2,41,449	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	46.33%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	1,30,938	1,54,261	2,26,036	2,21,227	2,16,942
Change	-	-16.45%	100.42%	91.82%	17.81%	46.53%	-2.13%	-1.94%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50.5x	39.6x	31.8x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.1x	10.7x	8.17x
PEG	-	0.5x	0.7x	1.4x	2x	1.3x	1.4x	1.3x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	19.1x	14.9x	12.3x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	17.8x	13.7x	11x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	35.8x	26.9x	21.9x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	36.6x	27.8x	22.1x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	39.7x	33.2x	27.9x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.52%	3.01%	3.59%
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	6,173	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	191.44	191.44	191.44
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.	26.68x	5.93x	15.36x	1.57%	43TCr
ARISTA NETWORKS, INC.	50.48x	17.85x	35.81x	-.--%	24TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.3x	0.86x	15.28x	2.17%	19TCr
ZHONGJI INNOLIGHT CO., LTD.	26.25x	8.65x	20.9x	0.49%	14TCr
MOTOROLA SOLUTIONS, INC.	34.27x	6.64x	18.96x	0.98%	7.82TCr
LUMENTUM HOLDINGS INC.	39.97x	11.83x	26.82x	-.--%	7.6TCr
NOKIA OYJ	40.2x	2.12x	13.77x	1.8%	5.47TCr
GARMIN LTD.	27.68x	6.25x	20.85x	1.49%	5.35TCr
CIENA CORPORATION	58.13x	7.17x	31.8x	-.--%	4.49TCr
Average	36.11x	7.48x	22.17x	0.94%	14.5TCr
Weighted average by Cap.	33.18x	7.99x	21.34x	1.07%