Valuation Arista Networks, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-03			5-day change	1st Jan Change
3.480 ^THB	+1.16%		-7.45%	-

09-01	For AI's second wave, Deutsche Bank is betting on the makers of picks and shovels
09-01	Arista Networks Insider Sold Shares Worth $60,780,047, 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	241,449	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	46.33%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	226,036	221,227	216,942
Change	-	-16.45%	100.42%	91.82%	17.81%	46.53%	-2.13%	-1.94%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50.5x	39.6x	31.8x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.1x	10.7x	8.17x
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	19.1x	14.9x	12.3x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	17.8x	13.7x	11x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	35.8x	26.9x	21.9x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	36.6x	27.8x	22.1x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	39.7x	33.2x	27.9x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.52%	3.01%	3.59%
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	191.44	191.44	191.44
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CISCO SYSTEMS, INC.	33.67x	7.05x	18.22x	1.51%	431B
ARISTA NETWORKS, INC.	49.08x	17.31x	34.75x	-.--%	235B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.83x	0.84x	14.93x	2.22%	182B
ZHONGJI INNOLIGHT CO., LTD.	26.55x	8.75x	21.14x	0.48%	143B
MOTOROLA SOLUTIONS, INC.	34.75x	6.72x	19.21x	0.97%	79.26B
LUMENTUM HOLDINGS INC.	41.07x	12.16x	27.57x	-.--%	78.09B
NOKIA OYJ	40.67x	2.14x	13.95x	1.77%	55.21B
GARMIN LTD.	27.56x	6.22x	20.76x	1.5%	53.24B
CIENA CORPORATION	67.86x	7.92x	36.48x	-.--%	50.13B
Average	38.01x	7.68x	23.00x	0.94%	145.33B
Weighted average by Cap.	35.73x	8.29x	22.29x	1.06%