Valuation Arista Networks, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:40:43 2026-08-10 EDT			After hours 20:00:00
191.01 ^USD	+1,102.03%		191.55	+0.28%

08-10	BNP Paribas Adjusts PT on Arista Networks to $248 From $200, Maintains Outperform Rating	MT
08-10	Arista Networks Insider Sold Shares Worth $60,989,688, 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	241,550	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	46.39%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	226,136	221,328	217,043
Change	-	-16.45%	100.42%	91.82%	17.81%	46.59%	-2.13%	-1.94%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50.4x	39.5x	31.6x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	14.1x	10.7x	8.15x
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	15x	12.3x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	17.9x	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	22.2x
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	3.797	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	191.52	191.52	191.52
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	37.36x	7.8x	20.16x	1.36%	479B
ARISTA NETWORKS, INC.	49.72x	17.54x	35.18x	-.--%	238B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.23x	0.92x	16.15x	2.02%	200B
ZHONGJI INNOLIGHT CO., LTD.	32.49x	10.27x	25.3x	0.32%	160B
MOTOROLA SOLUTIONS, INC.	33.91x	6.56x	18.74x	0.99%	77.38B
LUMENTUM HOLDINGS INC.	180.22x	23.19x	68x	-.--%	69.26B
GARMIN LTD.	31.06x	7.05x	23.59x	1.33%	59.96B
CIENA CORPORATION	79.23x	9.23x	42.6x	-.--%	58.38B
NOKIA OYJ	38.99x	2.05x	13.33x	1.84%	52.79B
Average	56.13x	9.40x	29.23x	0.87%	154.95B
Weighted average by Cap.	45.18x	9.26x	25.86x	0.98%