Valuation Arista Networks, Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-07-31 EDT			5-day change	1st Jan Change
180.35 ^USD	+5.46%		+2.12%	+37.64%

07-23	Arista Networks Insider Sold Shares Worth $7,388,872, According to a Recent SEC Filing	MT
07-22	Needham Adjusts Price Target on Arista Networks to $200 From $185, Maintains Buy Rating	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	215,349	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	30.51%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	200,078	195,956	192,513
Change	-	-16.45%	100.42%	91.82%	17.81%	29.7%	-2.06%	-1.76%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50.7x	40.9x	32.7x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	13x	10.2x	7.42x
PEG	-	0.5x	0.7x	1.4x	2x	2.2x	1.7x	1.3x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	18.5x	15x	12.3x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	17.2x	13.6x	11x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	36x	28.3x	22.8x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	36.7x	28.7x	22.9x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	39x	34.8x	29.7x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.57%	2.87%	3.36%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.373	4.184	5.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	11,617	14,378	17,478
EBITDA ¹	1,191	1,859	2,674	3,389	4,410	5,564	6,914	8,431
EBIT ¹	1,141	1,796	2,603	3,327	4,337	5,457	6,817	8,410
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,292	5,246	6,268
Net Debt ¹	-3,408	-3,024	-5,008	-8,303	-10,743	-15,271	-19,393	-22,836
Reference price ²	35.94	30.34	58.88	110.53	131.03	171.02	171.02	171.02
Nbr of stocks (in thousands)	1,229,134	1,222,290	1,244,401	1,259,760	1,259,285	1,259,203	-	-
Announcement Date	2/14/22	2/13/23	2/12/24	2/18/25	2/12/26	-	-	-

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.($)
ARISTA NETWORKS, INC.	50.7x	17.22x	35.96x	-.--%	215B
CISCO SYSTEMS, INC.	34.92x	7.31x	18.88x	1.46%	448B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	17.54x	0.72x	12.69x	2.56%	158B
ZHONGJI INNOLIGHT CO., LTD.	30.54x	9.71x	24.14x	0.34%	149B
MOTOROLA SOLUTIONS, INC.	32.48x	6.17x	18.05x	1.1%	71.51B
GARMIN LTD.	29.81x	6.73x	22.64x	1.39%	57.38B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.66x	2.83x	12.15x	4.05%	48.27B
NOKIA OYJ	38.86x	1.99x	12.95x	1.9%	51.13B
LUMENTUM HOLDINGS INC.	140.35x	18.07x	52.99x	-.--%	53.93B
CIENA CORPORATION	71.48x	8.33x	38.44x	-.--%	52.67B
Average	46.43x	7.91x	24.89x	1.28%	130.48B
Weighted average by Cap.	39.91x	8.45x	23.39x	1.19%