|
Market Closed -
Other stock markets
|
After hours 00:15:43 | |||
| 186.96 USD | +1.23% |
|
187.24 | +0.15% |
| 01:53pm | Sissener Canopus fell 2.94 percent in June, established a short position in Fortum | FW |
| 07-09 | Equity Futures Mostly Rise as Markets Assess Renewed Middle East Tensions | 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 | 232,562 | - | - |
| Change | - | -16.05% | 97.59% | 90.05% | 18.5% | 40.94% | - | - |
| Enterprise Value (EV) 1 | 40,764 | 34,058 | 68,259 | 130,938 | 154,261 | 217,419 | 213,338 | 209,893 |
| Change | - | -16.45% | 100.42% | 91.82% | 17.81% | 40.94% | -1.88% | -1.61% |
| P/E | 54.7x | 28.4x | 35.8x | 49.6x | 47.6x | 54.8x | 44.1x | 35.1x |
| PBR | 11.1x | 7.61x | 10.1x | 13.9x | 13.3x | 14.1x | 11x | 8.11x |
| PEG | - | 0.5x | 0.7x | 1.4x | 2x | 2.4x | 1.8x | 1.4x |
| Capitalization / Revenue | 15x | 8.46x | 12.5x | 19.9x | 18.3x | 20.1x | 16.2x | 13.4x |
| EV / Revenue | 13.8x | 7.77x | 11.6x | 18.7x | 17.1x | 18.8x | 14.9x | 12.1x |
| EV / EBITDA | 34.2x | 18.3x | 25.5x | 38.6x | 35x | 39.3x | 31x | 25.2x |
| EV / EBIT | 35.7x | 19x | 26.2x | 39.4x | 35.6x | 40x | 31.4x | 25.4x |
| EV / FCF | 42.9x | 76x | 34.1x | 35.6x | 36.3x | 42.4x | 38.1x | 32.9x |
| FCF Yield | 2.33% | 1.32% | 2.93% | 2.81% | 2.76% | 2.36% | 2.62% | 3.04% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.6575 | 1.068 | 1.645 | 2.23 | 2.75 | 3.368 | 4.186 | 5.258 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,948 | 4,381 | 5,860 | 7,003 | 9,006 | 11,594 | 14,339 | 17,315 |
| EBITDA 1 | 1,191 | 1,859 | 2,674 | 3,389 | 4,410 | 5,538 | 6,875 | 8,332 |
| EBIT 1 | 1,141 | 1,796 | 2,603 | 3,327 | 4,337 | 5,438 | 6,800 | 8,274 |
| Net income 1 | 840.9 | 1,352 | 2,087 | 2,852 | 3,511 | 4,286 | 5,249 | 6,290 |
| Net Debt 1 | -3,408 | -3,024 | -5,008 | -8,303 | -10,743 | -15,143 | -19,224 | -22,669 |
| Reference price 2 | 35.94 | 30.34 | 58.88 | 110.53 | 131.03 | 184.69 | 184.69 | 184.69 |
| Nbr of stocks (in thousands) | 1,229,134 | 1,222,290 | 1,244,401 | 1,259,760 | 1,259,285 | 1,259,203 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.84x | 18.75x | 39.26x | -.--% | 233B | |
| 36.53x | 7.61x | 19.65x | 1.4% | 466B | |
| 22.7x | 0.94x | 16.46x | 1.95% | 203B | |
| 43.79x | 13.43x | 34.18x | 0.25% | 196B | |
| 31.45x | 5.96x | 17.45x | 1.14% | 69.26B | |
| 44.53x | 2.86x | 18.58x | 1.34% | 71.83B | |
| 88.83x | 10.35x | 47.76x | -.--% | 65.45B | |
| 159.09x | 20.48x | 60.14x | -.--% | 61.13B | |
| 25.79x | 5.58x | 19.3x | 1.69% | 47.16B | |
| 20.15x | 2.83x | 13.39x | 3.03% | 47.73B | |
| Average | 52.77x | 8.88x | 28.62x | 1.08% | 146.05B | |
| Weighted average by Cap. | 45.24x | 9.37x | 26.86x | 1.03% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
