Valuation Arista Networks Inc Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 03/12/2024			5-day change	1st Jan Change
98.34 ^EUR	-0.15%		-.--%	-

08-28	Arista Networks Insider Sold Shares Worth $2,648,491, According to a Recent SEC Filing	MT
08-25	Arista Networks Insider Sold Shares Worth $8,034,699, 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	246,809	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	49.58%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	231,396	226,587	222,302
Change	-	-16.45%	100.42%	91.82%	17.81%	50%	-2.08%	-1.89%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	51.6x	40.5x	32.6x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.4x	10.9x	8.35x
PEG	-	0.5x	0.7x	1.4x	2x	1.4x	1.5x	1.3x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	19.5x	15.3x	12.6x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	18.3x	14x	11.3x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	36.7x	27.6x	22.5x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	37.5x	28.5x	22.7x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	40.6x	34x	28.6x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.46%	2.94%	3.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.792	4.83	6.012
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	12,666	16,156	19,648
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	4,865	6,078	7,333
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	195.69	195.69	195.69
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.	33.82x	7.08x	18.3x	1.51%	433B
ARISTA NETWORKS, INC.	51.45x	18.24x	36.6x	-.--%	246B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.59x	0.87x	15.49x	2.15%	189B
ZHONGJI INNOLIGHT CO., LTD.	27.71x	9.14x	22.08x	0.46%	150B
MOTOROLA SOLUTIONS, INC.	35.27x	6.81x	19.47x	0.96%	80.43B
LUMENTUM HOLDINGS INC.	42.37x	12.52x	28.28x	-.--%	80.28B
NOKIA OYJ	43.31x	2.29x	14.91x	1.66%	58.86B
GARMIN LTD.	28.49x	6.44x	21.54x	1.45%	55B
CIENA CORPORATION	72.52x	8.46x	38.98x	-.--%	53.57B
Average	39.61x	7.98x	23.96x	0.91%	149.58B
Weighted average by Cap.	36.99x	8.61x	23.15x	1.03%