Valuation Arista Networks Inc

Equities

Market Closed - Nyse Other stock markets 21:00:02 16/06/2025 BST			After hours 22:46:50
95.09 ^USD	+2.97%		95.25	+0.17%

10:11pm	Arista Networks Inc - Appoints Todd Nightingale As President And COO	RE
06-12	Arista Networks Inc - Special Call

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	21,985	44,172	37,081	73,267	139,241	115,984	-	-
Change	-	100.92%	-16.05%	97.59%	90.05%	-16.7%	-	-
Enterprise Value (EV) ¹	19,112	40,764	34,058	68,259	130,938	105,885	103,444	99,137
Change	-	113.29%	-16.45%	100.42%	91.82%	-19.13%	-2.31%	-4.16%
P/E ratio	36.4x	54.7x	28.4x	35.8x	49.6x	38x	32.5x	27.2x
PBR	6.65x	11.1x	7.61x	10.1x	13.9x	9.43x	7.44x	5.87x
PEG	-	1.7x	0.5x	0.7x	1.4x	4.21x	1.9x	1.4x
Capitalization / Revenue	9.49x	15x	8.46x	12.5x	19.9x	13.8x	11.7x	9.94x
EV / Revenue	8.25x	13.8x	7.77x	11.6x	18.7x	12.6x	10.5x	8.5x
EV / EBITDA	20.8x	34.2x	18.3x	25.5x	38.3x	27.9x	23.1x	18.8x
EV / EBIT	21.8x	35.7x	19x	26.2x	39.4x	28x	23.3x	18.4x
EV / FCF	26.6x	42.9x	76x	34.1x	35.6x	32.1x	25.7x	20.9x
FCF Yield	3.77%	2.33%	1.32%	2.93%	2.81%	3.11%	3.89%	4.78%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.4994	0.6575	1.068	1.645	2.23	2.431	2.84	3.395
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,318	2,948	4,381	5,860	7,003	8,387	9,897	11,669
EBITDA ¹	919.3	1,191	1,859	2,674	3,416	3,796	4,483	5,275
EBIT ¹	874.7	1,141	1,796	2,603	3,327	3,783	4,446	5,376
Net income ¹	634.6	840.9	1,352	2,087	2,852	3,101	3,666	4,489
Net Debt ¹	-2,873	-3,408	-3,024	-5,008	-8,303	-10,100	-12,541	-16,848
Reference price ²	18.16	35.94	30.34	58.88	110.53	92.35	92.35	92.35
Nbr of stocks (in thousands)	1,210,583	1,229,134	1,222,290	1,244,401	1,259,760	1,255,921	-	-
Announcement Date	18/02/21	14/02/22	13/02/23	12/02/24	18/02/25	-	-	-

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	37.98x	12.62x	27.89x	-.--%	116B
CISCO SYSTEMS, INC.	24.97x	4.77x	12.46x	2.52%	254B
MOTOROLA SOLUTIONS, INC.	33.01x	6.28x	19.72x	1.09%	68.12B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	13.78x	0.47x	9.3x	3.83%	57.8B
GARMIN LTD.	25.03x	5.27x	18.63x	1.77%	38.76B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.72x	2.19x	12.26x	2.91%	35.7B
ERICSSON	13.37x	0.86x	5.94x	3.66%	28.01B
NOKIA OYJ	20.14x	1.04x	7.43x	3.15%	27.98B
UBIQUITI INC.	38.7x	-	-	-	23.15B
ZTE CORPORATION	16.61x	1.15x	10.44x	2.17%	19.9B
Average	24.23x	3.85x	13.79x	2.34%	66.92B
Weighted average by Cap.	26.29x	5.40x	15.51x	2.08%