|
Market Closed -
NYSE
00:00:03 15/10/2026 +04
|
Pre-market 03:01:37 | |||
| 195.42 USD | -4.45% |
|
192.50 | -1.49% |
| 10-14 | BNP Paribas Adjusts Price Target on Arista Networks to $290 From $248 | MT |
| 10-09 | Arista Networks Insider Sold Shares Worth $97,642,614, According to a Recent SEC Filing | MT |
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 | 139,241 | 165,004 | 246,469 | - | - |
| Change | - | -16.05% | 97.59% | 90.05% | 18.5% | 49.37% | - | - |
| Enterprise Value (EV) 1 | 40,764 | 34,058 | 68,259 | 130,938 | 154,261 | 231,054 | 226,252 | 221,908 |
| Change | - | -16.45% | 100.42% | 91.82% | 17.81% | 49.78% | -2.08% | -1.92% |
| P/E | 54.7x | 28.4x | 35.8x | 49.6x | 47.6x | 51.2x | 39.9x | 31.9x |
| PBR | 11.1x | 7.61x | 10.1x | 13.9x | 13.3x | 14.1x | 10.4x | 7.65x |
| 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 | 19.4x | 15.1x | 12.3x |
| EV / Revenue | 13.8x | 7.77x | 11.6x | 18.7x | 17.1x | 18.2x | 13.8x | 11.1x |
| EV / EBITDA | 34.2x | 18.3x | 25.5x | 38.6x | 35x | 36.5x | 27.3x | 22.1x |
| EV / EBIT | 35.7x | 19x | 26.2x | 39.4x | 35.6x | 37.4x | 28.2x | 22.3x |
| EV / FCF | 42.9x | 76x | 34.1x | 35.6x | 36.3x | 40.4x | 33.5x | 27.7x |
| FCF Yield | 2.33% | 1.32% | 2.93% | 2.81% | 2.76% | 2.47% | 2.98% | 3.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.6575 | 1.068 | 1.645 | 2.23 | 2.75 | 3.815 | 4.899 | 6.125 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,948 | 4,381 | 5,860 | 7,003 | 9,006 | 12,681 | 16,363 | 20,066 |
| EBITDA 1 | 1,191 | 1,859 | 2,674 | 3,389 | 4,410 | 6,326 | 8,288 | 10,039 |
| EBIT 1 | 1,141 | 1,796 | 2,603 | 3,327 | 4,337 | 6,174 | 8,029 | 9,973 |
| Net income 1 | 840.9 | 1,352 | 2,087 | 2,852 | 3,511 | 4,887 | 6,154 | 7,465 |
| Net Debt 1 | -3,408 | -3,024 | -5,008 | -8,303 | -10,743 | -15,414 | -20,216 | -24,560 |
| Reference price 2 | 35.94 | 30.34 | 58.88 | 110.53 | 131.03 | 195.42 | 195.42 | 195.42 |
| Nbr of stocks (in thousands) | 1,229,134 | 1,222,290 | 1,244,401 | 1,259,760 | 1,259,285 | 1,261,225 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 53.63x | 19.13x | 38.35x | -.--% | 258B | |
| 28.04x | 6.28x | 16.26x | 1.48% | 454B | |
| 17.21x | 0.69x | 12.59x | 2.63% | 155B | |
| 23.78x | 7.47x | 18.04x | 0.52% | 129B | |
| 45.94x | 13.85x | 30.57x | -.--% | 89.49B | |
| 32.49x | 6.34x | 18.38x | 1.08% | 74.31B | |
| 69.04x | 8.92x | 39.46x | -.--% | 56.78B | |
| 40.53x | 2.2x | 14.19x | 1.74% | 54.71B | |
| 27.6x | 6.23x | 20.79x | 1.5% | 53.31B | |
| 17.22x | 2.66x | 11.46x | 4.14% | 46.03B | |
| Average | 35.55x | 7.38x | 22.01x | 1.31% | 136.99B | |
| Weighted average by Cap. | 34.46x | 8.50x | 22.11x | 1.16% |
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
