Valuation Arista Networks, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
6.050 ^THB	-4.72%		-5.47%	-

10-23	Arista Networks Insider Sold Shares Worth $7,839,496, According to a Recent SEC Filing	MT
10-21	AI Boom Boosts Fortunes of Several Tech Leaders as Elon Musk Leads Gains, BestBrokers.com Says	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	217,397	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	31.75%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	201,983	197,181	192,837
Change	-	-16.45%	100.42%	91.82%	17.81%	30.94%	-2.38%	-2.2%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	45.2x	35.2x	28.1x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	12.5x	9.13x	6.75x
PEG	-	0.5x	0.7x	1.4x	2x	1.2x	1.2x	1.1x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	17.1x	13.3x	10.8x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	15.9x	12.1x	9.61x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	31.9x	23.8x	19.2x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	32.7x	24.6x	19.3x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	35.5x	29.2x	24.6x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.81%	3.43%	4.06%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.815	4.899	6.125
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	12,681	16,363	20,066
EBITDA ¹	1,191	1,859	2,674	3,389	4,410	6,326	8,288	10,039
EBIT ¹	1,141	1,796	2,603	3,327	4,337	6,174	8,029	9,973
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,887	6,154	7,465
Net Debt ¹	-3,408	-3,024	-5,008	-8,303	-10,743	-15,414	-20,216	-24,560
Reference price ²	35.94	30.34	58.88	110.53	131.03	172.37	172.37	172.37
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.($)
CISCO SYSTEMS, INC.	25.95x	5.82x	15.06x	1.6%	420B
ARISTA NETWORKS, INC.	45.18x	15.93x	31.93x	-.--%	217B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.09x	0.65x	11.69x	2.81%	145B
ZHONGJI INNOLIGHT CO., LTD.	19.82x	6.17x	14.91x	0.62%	108B
MOTOROLA SOLUTIONS, INC.	34.86x	6.76x	19.59x	1%	79.74B
LUMENTUM HOLDINGS INC.	34.99x	10.45x	23.39x	-.--%	68.5B
GARMIN LTD.	29.05x	6.64x	21.91x	1.41%	56.65B
NOKIA OYJ	40.53x	1.86x	11.69x	2.04%	46.7B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	16.66x	2.64x	11.05x	4.27%	46.41B
Average	29.24x	6.33x	17.91x	1.53%	132.03B
Weighted average by Cap.	29.18x	7.16x	18.54x	1.35%