Valuation Arista Networks, Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate 11:21:49 17/09/2026 pm IST			5-day change	1st Jan Change
173.89 ^EUR	+1.15%		+3.80%	+50.99%

11/09	Arista Networks, Inc. Presents at Citi?s 2026 Global TMT Conference, Sep-10-2026 01:15 PM
08/09	Arista Networks, Inc. Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-08-2026 08:50 AM

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	2,49,142	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	50.99%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	1,30,938	1,54,261	2,33,729	2,28,920	2,24,635
Change	-	-16.45%	100.42%	91.82%	17.81%	51.52%	-2.06%	-1.87%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	52.1x	40.9x	32.9x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.5x	11.1x	8.43x
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	19.7x	15.4x	12.7x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	18.5x	14.2x	11.4x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	37x	27.8x	22.7x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	38x	28.8x	22.9x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	41x	34.3x	28.9x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.44%	2.91%	3.47%
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	197.54	197.54	197.54
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.	26.46x	5.88x	15.24x	1.58%	42TCr
ARISTA NETWORKS, INC.	52.09x	18.45x	37.03x	-.--%	25TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.6x	0.83x	15.07x	2.2%	18TCr
ZHONGJI INNOLIGHT CO., LTD.	29.37x	9.33x	22.52x	0.42%	16TCr
MOTOROLA SOLUTIONS, INC.	33.32x	6.45x	19x	1.01%	7.62TCr
LUMENTUM HOLDINGS INC.	43.37x	12.78x	28.71x	-.--%	8.25TCr
NOKIA OYJ	42.24x	2.23x	14.52x	1.71%	5.71TCr
GARMIN LTD.	27.65x	6.24x	20.83x	1.49%	5.34TCr
CIENA CORPORATION	58.72x	7.6x	33.63x	-.--%	4.83TCr
Average	37.09x	7.75x	22.95x	0.93%	14.83TCr
Weighted average by Cap.	34.11x	8.32x	22.06x	1.05%