Valuation Arista Networks, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 10:04:10 2026-06-18 EDT			5-day change	1st Jan Change
169.18 ^USD	-0.48%		+2.66%	+27.96%

06-18	KeyBanc Lifts Price Target on Arista Networks to $200 From $178, Maintains Overweight Rating	MT
06-18	Arista Networks Insider Sold Shares Worth $43,049,018, 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	213,649	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	29.48%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	198,506	194,425	190,980
Change	-	-16.45%	100.42%	91.82%	17.81%	28.68%	-2.06%	-1.77%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50.4x	40.5x	32.3x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	12.9x	10.1x	7.45x
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	18.4x	14.9x	12.3x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	17.1x	13.6x	11x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	35.8x	28.3x	22.9x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	36.5x	28.6x	23.1x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	38.7x	34.8x	30x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.58%	2.88%	3.34%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.368	4.186	5.258
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	11,594	14,339	17,315
EBITDA ¹	1,191	1,859	2,674	3,389	4,410	5,538	6,875	8,332
EBIT ¹	1,141	1,796	2,603	3,327	4,337	5,438	6,800	8,274
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,286	5,249	6,290
Net Debt ¹	-3,408	-3,024	-5,008	-8,303	-10,743	-15,143	-19,224	-22,669
Reference price ²	35.94	30.34	58.88	110.53	131.03	169.67	169.67	169.67
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.($)
CISCO SYSTEMS, INC.	36.91x	7.69x	19.85x	1.39%	471B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.59x	1.03x	18.49x	1.82%	229B
ZHONGJI INNOLIGHT CO., LTD.	50.81x	15.85x	39.89x	0.21%	225B
NOKIA OYJ	47.16x	3.02x	19.66x	1.27%	75.81B
LUMENTUM HOLDINGS INC.	172.09x	22.15x	65.04x	-.--%	66.13B
MOTOROLA SOLUTIONS, INC.	29.79x	5.68x	16.62x	1.2%	65.6B
CIENA CORPORATION	82.43x	9.58x	44.24x	-.--%	60.62B
GARMIN LTD.	24.7x	5.33x	18.43x	1.76%	45.17B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.37x	2.55x	12.08x	3.32%	43.73B
Average	54.21x	8.10x	28.26x	1.22%	142.49B
Weighted average by Cap.	45.63x	8.13x	26.12x	1.18%