Valuation Arista Networks, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 10:25:56 2026-07-15 EDT			After hours 20:00:00
173.67 ^USD	-6.38%		168.50	-2.98%

07-17	Arista Networks Insider Sold Shares Worth $54,231,399, According to a Recent SEC Filing	MT
07-16	Wells Fargo Adjusts Price Target on Arista Networks to $200 From $185, Maintains Overweight 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	212,314	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	28.67%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	197,044	192,921	189,478
Change	-	-16.45%	100.42%	91.82%	17.81%	27.73%	-2.09%	-1.78%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50x	40.3x	32.2x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	12.8x	10.1x	7.31x
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	18.3x	14.8x	12.1x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	17x	13.4x	10.8x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	35.4x	27.9x	22.5x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	36.1x	28.3x	22.5x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	38.4x	34.3x	29.3x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.61%	2.92%	3.42%
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	168.61	168.61	168.61
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CISCO SYSTEMS, INC.	33.72x	7.07x	18.25x	1.51%	432B
ZHONGJI INNOLIGHT CO., LTD.	40.33x	12.39x	31.15x	0.27%	183B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.55x	0.85x	14.91x	2.19%	185B
MOTOROLA SOLUTIONS, INC.	31.22x	5.95x	17.42x	1.15%	68.75B
NOKIA OYJ	36.39x	2.31x	14.98x	1.65%	58.74B
CIENA CORPORATION	74.7x	8.7x	40.17x	-.--%	55.04B
LUMENTUM HOLDINGS INC.	142.98x	18.41x	53.98x	-.--%	54.94B
GARMIN LTD.	26.48x	5.73x	19.84x	1.64%	48.4B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.42x	2.72x	12.85x	3.15%	46.16B
Average	47.31x	7.13x	24.84x	1.28%	125.79B
Weighted average by Cap.	39.03x	7.00x	22.22x	1.33%