Valuation Arista Networks Inc Wiener Boerse

Stocks

End-of-day quote Wiener Boerse Other stock markets 2024-12-03			5-day change	1st Jan Change
98.34 ^EUR	-0.15%		-.--%	-

08-06	Arista Networks Insider Sold Shares Worth $1,448,180, According to a Recent SEC Filing	MT
08-05	Arista Networks' Raised Growth Outlook Still Conservative, UBS Says	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	242,559	-	-
Change	-	-16.05%	97.59%	90.05%	18.5%	47%	-	-
Enterprise Value (EV) ¹	40,764	34,058	68,259	130,938	154,261	226,832	222,497	219,610
Change	-	-16.45%	100.42%	91.82%	17.81%	47.04%	-1.91%	-1.3%
P/E	54.7x	28.4x	35.8x	49.6x	47.6x	50.5x	40.8x	32.3x
PBR	11.1x	7.61x	10.1x	13.9x	13.3x	13.9x	11x	7.68x
PEG	-	0.5x	0.7x	1.4x	2x	1.3x	1.7x	1.2x
Capitalization / Revenue	15x	8.46x	12.5x	19.9x	18.3x	19.2x	15.2x	12.4x
EV / Revenue	13.8x	7.77x	11.6x	18.7x	17.1x	17.9x	13.9x	11.3x
EV / EBITDA	34.2x	18.3x	25.5x	38.6x	35x	36.1x	27.4x	22.6x
EV / EBIT	35.7x	19x	26.2x	39.4x	35.6x	36.7x	28.1x	22.6x
EV / FCF	42.9x	76x	34.1x	35.6x	36.3x	40.5x	34.2x	29.5x
FCF Yield	2.33%	1.32%	2.93%	2.81%	2.76%	2.47%	2.92%	3.39%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.6575	1.068	1.645	2.23	2.75	3.805	4.712	5.946
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,948	4,381	5,860	7,003	9,006	12,664	15,972	19,510
EBITDA ¹	1,191	1,859	2,674	3,389	4,410	6,281	8,107	9,703
EBIT ¹	1,141	1,796	2,603	3,327	4,337	6,173	7,905	9,714
Net income ¹	840.9	1,352	2,087	2,852	3,511	4,886	5,936	7,164
Net Debt ¹	-3,408	-3,024	-5,008	-8,303	-10,743	-15,727	-20,062	-22,949
Reference price ²	35.94	30.34	58.88	110.53	131.03	192.32	192.32	192.32
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.	37.38x	7.81x	20.17x	1.36%	479B
ARISTA NETWORKS, INC.	51.81x	18.42x	36.32x	-.--%	249B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.49x	0.89x	15.61x	2.09%	194B
ZHONGJI INNOLIGHT CO., LTD.	33.47x	10.58x	26.07x	0.31%	164B
MOTOROLA SOLUTIONS, INC.	33.03x	6.26x	18.32x	1.08%	72.73B
LUMENTUM HOLDINGS INC.	167.28x	21.53x	63.13x	-.--%	64.28B
GARMIN LTD.	30.22x	6.86x	23.09x	1.36%	58.35B
CIENA CORPORATION	78.55x	9.15x	42.24x	-.--%	57.87B
NOKIA OYJ	40.41x	2.13x	13.85x	1.78%	54.64B
Average	54.85x	9.29x	28.75x	0.89%	154.85B
Weighted average by Cap.	44.58x	9.41x	25.79x	0.98%