Valuation Arista Networks, Inc. London S.E.

Stocks

Market Closed - London S.E. 15:29:50 19/08/2026 BST			After hours 17:20:11
185.88 ^USD	-3.06%		188.72	+1.53%

10:54am	President Capital Adjusts Price Target on Arista Networks to $238 From $180, Maintains Buy Rating	MT
08-18	Arista Networks, Inc. Presents at Rosenblatt's 6th Annual Technology Summit: The Age of AI (Part II), Aug-18-2026 03:00 PM

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	243,643	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	47.66%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	228,230	223,421	219,136
Change	-	-16.45%	100.42%	91.82%	17.81%	47.95%	-2.11%	-1.92%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50.9x	39.9x	31.9x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.2x	10.8x	8.22x
PEG	-	0.5x	0.7x	1.4x	2x	1.3x	1.4x	1.3x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	19.2x	15.1x	12.4x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	18x	13.8x	11.2x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	36.2x	27.2x	22.1x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	37x	28.1x	22.4x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	40.1x	33.5x	28.2x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.5%	2.98%	3.55%
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	193.18	193.18	193.18
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.	34.34x	7.19x	18.57x	1.48%	440B
ARISTA NETWORKS, INC.	50.87x	18.02x	36.16x	-.--%	244B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.32x	0.9x	16.02x	2.08%	195B
ZHONGJI INNOLIGHT CO., LTD.	34.74x	10.97x	27x	0.32%	172B
LUMENTUM HOLDINGS INC.	176.81x	26.23x	76.9x	-.--%	78.34B
MOTOROLA SOLUTIONS, INC.	34.05x	6.59x	18.81x	0.99%	77.7B
CIENA CORPORATION	77.91x	9.08x	41.9x	-.--%	57.41B
NOKIA OYJ	42.55x	2.25x	14.63x	1.69%	57.69B
GARMIN LTD.	29.71x	6.73x	22.52x	1.39%	57.36B
Average	55.92x	9.77x	30.28x	0.88%	153.19B
Weighted average by Cap.	45.66x	9.59x	26.67x	0.99%