Valuation Arista Networks, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 11/08/2026			5-day change	1st Jan Change
3.500 ^THB	-0.57%		-12.50%	-

08-12	Cisco Stock Falls After Hours as Services Revenue Miss Overshadows Record Fourth-Quarter Results	MT
08-11	Arista Networks Insider Sold Shares Worth $79,383,281, According to a Recent SEC Filing	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	265,488	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	60.9%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	250,074	245,266	240,981
Change	-	-16.45%	100.42%	91.82%	17.81%	62.11%	-1.92%	-1.75%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	55.4x	43.5x	34.8x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	15.5x	11.8x	8.96x
PEG	-	0.5x	0.7x	1.4x	2x	1.5x	1.6x	1.4x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	21x	16.4x	13.5x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	19.7x	15.2x	12.3x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	39.6x	29.8x	24.3x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	40.5x	30.8x	24.6x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	43.9x	36.8x	31x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.28%	2.72%	3.23%
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	210.50	210.50	210.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	38.11x	7.96x	20.55x	1.34%	488B
ARISTA NETWORKS, INC.	55.44x	19.74x	39.62x	-.--%	265B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.11x	0.88x	15.87x	2.09%	193B
ZHONGJI INNOLIGHT CO., LTD.	32.38x	10.18x	25.06x	0.34%	160B
MOTOROLA SOLUTIONS, INC.	34.07x	6.59x	18.82x	0.99%	77.74B
LUMENTUM HOLDINGS INC.	188.79x	27.66x	81.09x	-.--%	82.62B
GARMIN LTD.	30.97x	7.03x	23.52x	1.33%	59.78B
CIENA CORPORATION	83.01x	9.67x	44.63x	-.--%	61.16B
NOKIA OYJ	43.07x	2.28x	14.83x	1.67%	58.22B
Average	58.66x	10.22x	31.56x	0.86%	160.7B
Weighted average by Cap.	48.71x	10.28x	28.20x	0.94%