Valuation Arista Networks, Inc. London S.E.

Stocks

Market Closed - London S.E. 07:02:56 30/09/2026 pm IST			After hours 05:30:00 am
204.15 ^USD	-0.72%		204.00	-0.07%

30/09	Bernstein Initiates Arista Networks at Outperform With $250 Price Target	MT
22/09	Arista Networks Insider Sold Shares Worth $59,686,334, 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	2,61,515	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	58.49%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	1,30,938	1,54,261	2,46,102	2,41,293	2,37,008
Change	-	-16.45%	100.42%	91.82%	17.81%	59.54%	-1.95%	-1.78%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	54.4x	42.4x	34x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	15x	11x	8.14x
PEG	-	0.5x	0.7x	1.4x	2x	1.4x	1.5x	1.4x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	20.6x	16.1x	13.1x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	19.4x	14.8x	11.9x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	39x	29.3x	23.9x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	40x	30.2x	24x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	43x	35.7x	29.8x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.32%	2.8%	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	12,666	16,290	19,900
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	6,151	7,986	9,870
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	207.35	207.35	207.35
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.	27.35x	6.12x	15.86x	1.52%	44TCr
ARISTA NETWORKS, INC.	54.37x	19.43x	38.99x	-.--%	26TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	17TCr
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.29x	20.02x	0.47%	14TCr
LUMENTUM HOLDINGS INC.	51.2x	15.08x	33.67x	-.--%	9.74TCr
MOTOROLA SOLUTIONS, INC.	32.37x	6.32x	18.32x	1.08%	7.4TCr
NOKIA OYJ	43.86x	2.38x	15.39x	1.61%	5.93TCr
GARMIN LTD.	28.07x	6.34x	21.17x	1.47%	5.42TCr
CIENA CORPORATION	67.47x	8.72x	38.58x	-.--%	5.55TCr
Average	38.90x	8.16x	24.01x	0.95%	15.09TCr
Weighted average by Cap.	35.77x	8.84x	23.05x	1.03%