Valuation Arista Networks, Inc.

Stocks

Market Closed - NYSE 00:00:03 26/08/2026 +04			5-day change	1st Jan Change
190.94 ^USD	+1.48%		-1.16%	+45.72%

08-25	Arista Networks Insider Sold Shares Worth $8,034,699, According to a Recent SEC Filing	MT
08-19	President Capital Adjusts Price Target on Arista Networks to $238 From $180, Maintains Buy Rating	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	139,241	165,004	240,818	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	45.95%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	225,405	220,596	216,311
Change	-	-16.45%	100.42%	91.82%	17.81%	46.12%	-2.13%	-1.94%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50.3x	39.4x	31.5x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14x	10.7x	8.12x
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	19x	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	35.7x	26.8x	21.8x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	36.5x	27.7x	22.1x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	39.6x	33.1x	27.8x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.53%	3.02%	3.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.797	4.844	6.056
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	12,668	16,157	19,646
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	4,872	6,083	7,345
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	190.94	190.94	190.94
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARISTA NETWORKS, INC.	50.28x	17.79x	35.71x	-.--%	241B
CISCO SYSTEMS, INC.	34.18x	7.16x	18.49x	1.49%	438B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.28x	0.81x	14.53x	2.28%	178B
ZHONGJI INNOLIGHT CO., LTD.	26.96x	8.77x	21.23x	0.48%	147B
MOTOROLA SOLUTIONS, INC.	35.2x	6.79x	19.39x	0.96%	80.33B
LUMENTUM HOLDINGS INC.	41.92x	12.39x	28.02x	-.--%	79.44B
GARMIN LTD.	28.82x	6.52x	21.8x	1.43%	55.63B
NOKIA OYJ	42.59x	2.25x	14.65x	1.69%	58.21B
CIENA CORPORATION	74.28x	8.68x	40.01x	-.--%	54.87B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.68x	2.75x	11.82x	4.16%	47.38B
Average	37.22x	7.39x	22.57x	1.25%	137.96B
Weighted average by Cap.	36.10x	8.33x	22.48x	1.15%