Arista Networks Inc
NYSE:ANET

Watchlist Manager
Arista Networks Inc Logo
Arista Networks Inc
NYSE:ANET
Watchlist
Price: 96.31 USD 1.41% Market Closed
Market Cap: 120.9B USD

Relative Value

The Relative Value of one ANET stock under the Base Case scenario is hidden USD. Compared to the current market price of 96.31 USD, Arista Networks Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ANET Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
3
Median 3Y
12
Median 5Y
10.9
Industry
1.9
Forward
14.2
vs History
26
vs Industry
21
Median 3Y
35.4
Median 5Y
35.4
Industry
24
Forward
37.1
vs History
68
vs Industry
19
Median 3Y
41.1
Median 5Y
37.5
Industry
14.3
vs History
68
vs Industry
19
Median 3Y
41.5
Median 5Y
38.6
Industry
18.7
vs History
14
vs Industry
5
Median 3Y
10.2
Median 5Y
9.1
Industry
2.2
vs History
14
vs Industry
4
Median 3Y
11.2
Median 5Y
10
Industry
2
Forward
13.3
vs History
14
vs Industry
12
Median 3Y
18.5
Median 5Y
16
Industry
6.5
vs History
23
vs Industry
18
Median 3Y
29.1
Median 5Y
28.4
Industry
14.4
Forward
28.9
vs History
25
vs Industry
20
Median 3Y
30.2
Median 5Y
30
Industry
19.6
Forward
30
vs History
60
vs Industry
19
Median 3Y
38.8
Median 5Y
34.3
Industry
13.9
vs History
63
vs Industry
18
Median 3Y
39.2
Median 5Y
35.6
Industry
15.5
vs History
15
vs Industry
2
Median 3Y
14.5
Median 5Y
13.6
Industry
1.7

Multiples Across Competitors

ANET Competitors Multiples
Arista Networks Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Arista Networks Inc
NYSE:ANET
121.5B USD 16.3 40.1 35.4 36
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
270B USD 4.9 27.6 18.6 23.2
US
Motorola Solutions Inc
NYSE:MSI
69.9B USD 6.4 34.2 24.1 27
FI
Nokia Oyj
OMXH:NOKIA
23.9B EUR 1.2 30.5 7.7 12.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
265B SEK 1.1 164.6 6.7 9.3
US
Ubiquiti Inc
NYSE:UI
23.9B USD 10.3 43.5 32.3 33.3
CN
ZTE Corp
SZSE:000063
153.7B CNY 1.2 18.9 19.2 19.2
CN
Zhongji Innolight Co Ltd
SZSE:300308
141B CNY 5.5 24.5 20.6 20.6
US
F5 Inc
NASDAQ:FFIV
17.1B USD 5.8 27.4 19.2 21.6
TW
Accton Technology Corp
TWSE:2345
415.3B TWD 3.1 27.9 20.6 22.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Arista Networks Inc
NYSE:ANET
Average EV/EBITDA: 33 111.2
35.4
21%
1.7
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
18.6
15%
1.2
US
Motorola Solutions Inc
NYSE:MSI
24.1
12%
2
FI
Nokia Oyj
OMXH:NOKIA
7.7
10%
0.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.7
6%
1.1
US
Ubiquiti Inc
NYSE:UI
32.3
16%
2
CN
ZTE Corp
SZSE:000063
19.2
19%
1
CN
Zhongji Innolight Co Ltd
SZSE:300308
20.6
32%
0.6
US
F5 Inc
NASDAQ:FFIV
19.2
18%
1.1
TW
Accton Technology Corp
TWSE:2345
20.6
36%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Arista Networks Inc
NYSE:ANET
Average EV/EBIT: 22.5
36
18%
2
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.2
19%
1.2
US
Motorola Solutions Inc
NYSE:MSI
27
13%
2.1
FI
Nokia Oyj
OMXH:NOKIA
12.7
18%
0.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.3
10%
0.9
US
Ubiquiti Inc
NYSE:UI
33.3
17%
2
CN
ZTE Corp
SZSE:000063
19.2
2%
9.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
20.6
31%
0.7
US
F5 Inc
NASDAQ:FFIV
21.6
21%
1
TW
Accton Technology Corp
TWSE:2345
22.1
36%
0.6