Valuation Arista Networks, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 10/12/2025 GMT			After hours 21:20:11
132.36 ^USD	+1.78%		131.65	-0.54%

12-09	Arista Networks Inc Presents at Raymond James TMT & Consumer Conference, Dec-09-2025 09:00 AM
12-09	Lumentum: from fiber to the heart of AI

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	163,757	-	-
Change	-	100.92%	-16.05%	97.59%	90.05%	17.61%	-	-
Enterprise Value (EV) ¹	19,112	40,764	34,058	68,259	130,938	153,801	150,035	145,821
Change	-	113.29%	-16.45%	100.42%	91.82%	17.46%	-2.45%	-2.81%
P/E ratio	36.4x	54.7x	28.4x	35.8x	49.6x	48.2x	40.9x	33.5x
PBR	6.65x	11.1x	7.61x	10.1x	13.9x	12.8x	9.84x	7.47x
PEG	-	1.7x	0.5x	0.7x	1.4x	2.3x	2.3x	1.5x
Capitalization / Revenue	9.49x	15x	8.46x	12.5x	19.9x	18.4x	15.3x	12.5x
EV / Revenue	8.25x	13.8x	7.77x	11.6x	18.7x	17.3x	14x	11.1x
EV / EBITDA	20.8x	34.2x	18.3x	25.5x	38.6x	35.3x	29.1x	23.4x
EV / EBIT	21.8x	35.7x	19x	26.2x	39.4x	35.9x	29.6x	23.5x
EV / FCF	26.6x	42.9x	76x	34.1x	35.6x	35.6x	32.6x	26.4x
FCF Yield	3.77%	2.33%	1.32%	2.93%	2.81%	2.81%	3.07%	3.78%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.4994	0.6575	1.068	1.645	2.23	2.697	3.177	3.879
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,318	2,948	4,381	5,860	7,003	8,896	10,737	13,099
EBITDA ¹	919.3	1,191	1,859	2,674	3,389	4,360	5,152	6,232
EBIT ¹	874.7	1,141	1,796	2,603	3,327	4,285	5,073	6,199
Net income ¹	634.6	840.9	1,352	2,087	2,852	3,433	4,035	4,992
Net Debt ¹	-2,873	-3,408	-3,024	-5,008	-8,303	-9,956	-13,723	-17,936
Reference price ²	18.16	35.94	30.34	58.88	110.53	130.04	130.04	130.04
Nbr of stocks (in thousands)	1,210,583	1,229,134	1,222,290	1,244,401	1,259,760	1,259,285	-	-
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.	48.22x	17.29x	35.28x	-.--%	164B
CISCO SYSTEMS, INC.	27.22x	5.34x	13.83x	2.08%	314B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	38.55x	1.44x	27.89x	1.44%	191B
ZHONGJI INNOLIGHT CO., LTD.	62.89x	17.9x	51.25x	0.2%	95.33B
MOTOROLA SOLUTIONS, INC.	29.56x	5.99x	18.45x	1.19%	61.85B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.07x	2.48x	13.47x	2.73%	38.91B
GARMIN LTD.	24.26x	5.1x	18.21x	1.73%	38.9B
UBIQUITI INC.	40.59x	-	-	-	35.32B
NOKIA OYJ	32.81x	1.36x	9.78x	2.62%	34.85B
ERICSSON	11.88x	1.06x	5.74x	3.46%	32.4B
Average	33.60x	6.44x	21.54x	1.72%	100.66B
Weighted average by Cap.	36.09x	7.45x	23.93x	1.44%