Valuation Arista Networks, Inc.

Equities

Market Closed - Nyse Other stock markets 20:00:03 13/03/2026 GMT			5-day change	1st Jan Change
133.57 ^USD	-0.34%		+0.51%	+1.94%

03-12	TD Cowen Initiates Arista Networks at Buy	MT
03-12	Arista Networks Announces XPO High Density Liquid Cooled Pluggable Optics	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	44,172	37,081	73,267	139,241	165,004	167,836	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	1.72%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	154,130	149,681	144,663
Change	-	-16.45%	100.42%	91.82%	17.81%	-0.08%	-2.89%	-3.35%
P/E ratio	54.7x	28.4x	35.8x	49.6x	47.6x	40.6x	33.4x	25.5x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	10.5x	8.12x	5.96x
PEG	-	0.5x	0.7x	1.4x	2x	2.1x	1.5x	0.8x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	14.7x	12.1x	9.97x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	13.5x	10.8x	8.59x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	28.6x	22.8x	18.1x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	29x	23x	18.2x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	31.6x	26.6x	21.6x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	3.16%	3.76%	4.62%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.291	4.002	5.24
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	11,436	13,819	16,841
EBITDA ¹	1,191	1,859	2,674	3,389	4,410	5,385	6,574	7,982
EBIT ¹	1,141	1,796	2,603	3,327	4,337	5,310	6,522	7,961
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,187	5,096	6,270
Net Debt ¹	-3,408	-3,024	-5,008	-8,303	-10,743	-13,706	-18,154	-23,172
Reference price ²	35.94	30.34	58.88	110.53	131.03	133.57	133.57	133.57
Nbr of stocks (in thousands)	1,229,134	1,222,290	1,244,401	1,259,760	1,259,285	1,256,538	-	-
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.($)
ARISTA NETWORKS, INC.	40.59x	13.48x	28.62x	-.--%	168B
CISCO SYSTEMS, INC.	25.63x	5.19x	13.47x	2.11%	309B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	17.71x	0.68x	12.28x	3.16%	151B
ZHONGJI INNOLIGHT CO., LTD.	57.15x	15.87x	44.48x	0.24%	87.33B
MOTOROLA SOLUTIONS, INC.	33.8x	6.71x	19.82x	1.03%	78.38B
CIENA CORPORATION	77.14x	7.81x	36.67x	-.--%	47.71B
NOKIA OYJ	28.82x	1.81x	11.93x	1.99%	46.18B
UBIQUITI INC.	50.66x	-	-	-	45.99B
GARMIN LTD.	24.93x	5.29x	18.6x	1.77%	44.95B
LUMENTUM HOLDINGS INC.	149.16x	16.03x	50.19x	-.--%	44.45B
Average	50.56x	8.10x	26.23x	1.14%	102.33B
Weighted average by Cap.	39.23x	7.46x	22.14x	1.44%