|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 173.99 USD | -1.48% |
|
+3.19% | +32.79% |
| 07-23 | Arista Networks Insider Sold Shares Worth $7,388,872, According to a Recent SEC Filing | MT |
| 07-22 | Needham Adjusts Price Target on Arista Networks to $200 From $185, Maintains Buy Rating | MT |
Company Valuation: Arista Networks, Inc.
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 | 219,089 | - | - |
| Change | - | -16.05% | 97.59% | 90.05% | 18.5% | 32.78% | - | - |
| Enterprise Value (EV) 1 | 40,764 | 34,058 | 68,259 | 130,938 | 154,261 | 203,818 | 199,696 | 196,252 |
| Change | - | -16.45% | 100.42% | 91.82% | 17.81% | 32.13% | -2.02% | -1.72% |
| P/E | 54.7x | 28.4x | 35.8x | 49.6x | 47.6x | 51.6x | 41.6x | 33.2x |
| PBR | 11.1x | 7.61x | 10.1x | 13.9x | 13.3x | 13.2x | 10.4x | 7.55x |
| PEG | - | 0.5x | 0.7x | 1.4x | 2x | 2.3x | 1.7x | 1.3x |
| Capitalization / Revenue | 15x | 8.46x | 12.5x | 19.9x | 18.3x | 18.9x | 15.2x | 12.5x |
| EV / Revenue | 13.8x | 7.77x | 11.6x | 18.7x | 17.1x | 17.5x | 13.9x | 11.2x |
| EV / EBITDA | 34.2x | 18.3x | 25.5x | 38.6x | 35x | 36.6x | 28.9x | 23.3x |
| EV / EBIT | 35.7x | 19x | 26.2x | 39.4x | 35.6x | 37.3x | 29.3x | 23.3x |
| EV / FCF | 42.9x | 76x | 34.1x | 35.6x | 36.3x | 39.7x | 35.5x | 30.3x |
| FCF Yield | 2.33% | 1.32% | 2.93% | 2.81% | 2.76% | 2.52% | 2.82% | 3.3% |
| 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 | 173.99 | 173.99 | 173.99 |
| 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 | 14/2/22 | 13/2/23 | 12/2/24 | 18/2/25 | 12/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 51.58x | 17.55x | 36.63x | -.--% | 219B | |
| 35.11x | 7.35x | 18.98x | 1.45% | 450B | |
| 36.99x | 11.84x | 29.45x | 0.28% | 181B | |
| 19.64x | 0.81x | 14.24x | 2.28% | 177B | |
| 31.5x | 6x | 17.55x | 1.14% | 69.36B | |
| 154.47x | 19.89x | 58.31x | -.--% | 59.36B | |
| 75.11x | 8.75x | 40.39x | -.--% | 55.34B | |
| 39.68x | 2.06x | 13.44x | 1.83% | 52.41B | |
| 20.2x | 2.84x | 13.44x | 3.02% | 48.04B | |
| 25.94x | 5.54x | 19.17x | 1.7% | 46.87B | |
| Average | 49.02x | 8.26x | 26.16x | 1.17% | 135.78B | |
| Weighted average by Cap. | 42.00x | 8.85x | 24.72x | 1.11% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ANET Stock
- Valuation Arista Networks, Inc.
Select your edition
All financial news and data tailored to specific country editions
