Arista Networks Inc
NYSE:ANET

Watchlist Manager
Arista Networks Inc Logo
Arista Networks Inc
NYSE:ANET
Watchlist
Price: 122.36 USD -2.99% Market Closed
Market Cap: 154.1B USD

Intrinsic Value

The intrinsic value of one ANET stock under the Base Case scenario is 72.36 USD. Compared to the current market price of 122.36 USD, Arista Networks Inc is Overvalued by 41%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ANET Intrinsic Value
72.36 USD
Overvaluation 41%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Arista Networks Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about ANET?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ANET valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Arista Networks Inc.

Explain Valuation
Compare ANET to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Arista’s heavy revenue concentration in a few hyperscale cloud customers poses a significant risk; a sudden pullback or shift in vendor preference from one of these key accounts could cause a sharp drop in sales and operating leverage.

As competition intensifies from larger networking incumbents and newer white-box solutions, Arista may face margin pressure if it is forced to lower prices or increase R&D spending to maintain its differentiation in software-driven networking.

Arista’s reliance on data center expansion creates cyclical exposure; slower-than-expected cloud infrastructure spending or delayed upgrade cycles could stall future top-line growth, especially if macroeconomic conditions worsen.

Bull Theses

Arista’s strong foothold in high-speed data center switching, particularly among hyperscalers, positions it to benefit from ongoing growth in cloud computing and AI workloads, which depend on advanced networking infrastructure.

Its extensible EOS operating system and focus on software-driven network automation sets Arista apart, allowing the company to command premium pricing, maintain robust margins, and embed itself deeply in customers’ operations.

Arista has demonstrated a consistent track record of execution and profitable growth, backed by a loyal customer base that values the firm’s high-performance, scalable solutions, suggesting future gains in market share as cloud demand surges.

Show More Less
How do you feel about ANET?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Arista Networks Inc

Current Assets 15.2B
Cash & Short-Term Investments 10.1B
Receivables 1.5B
Other Current Assets 3.6B
Non-Current Assets 2.9B
PP&E 172.6m
Intangibles 416.2m
Other Non-Current Assets 2.3B
Current Liabilities 4.7B
Accounts Payable 481m
Accrued Liabilities 471m
Other Current Liabilities 3.7B
Non-Current Liabilities 1.5B
Other Non-Current Liabilities 1.5B
Efficiency

Free Cash Flow Analysis
Arista Networks Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Arista Networks Inc

Revenue
8.4B USD
Cost of Revenue
-3B USD
Gross Profit
5.4B USD
Operating Expenses
-1.8B USD
Operating Income
3.6B USD
Other Expenses
-266.3m USD
Net Income
3.4B USD
Fundamental Scores

ANET Profitability Score
Profitability Due Diligence

Arista Networks Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional ROIC
Exceptional 3Y Average ROE
Exceptional Operating Margin
78/100
Profitability
Score

Arista Networks Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

ANET Solvency Score
Solvency Due Diligence

Arista Networks Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Short-Term Solvency
Long-Term Solvency
76/100
Solvency
Score

Arista Networks Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ANET Price Targets Summary
Arista Networks Inc

Wall Street analysts forecast ANET stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ANET is 166.13 USD with a low forecast of 141.4 USD and a high forecast of 194.25 USD.

Lowest
Price Target
141.4 USD
16% Upside
Average
Price Target
166.13 USD
36% Upside
Highest
Price Target
194.25 USD
59% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Arista Networks Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for ANET is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

ANET Insider Trading
Buy and sell transactions by insiders

ANET News

Other Videos
What is the Intrinsic Value of one ANET stock?

The intrinsic value of one ANET stock under the Base Case scenario is 72.36 USD.

Is ANET stock undervalued or overvalued?

Compared to the current market price of 122.36 USD, Arista Networks Inc is Overvalued by 41%.

Back to Top