
Arista Networks Inc
NYSE:ANET

Intrinsic Value
The intrinsic value of one
ANET
stock under the Base Case scenario is
56.39
USD.
Compared to the current market price of 87.84 USD,
Arista Networks Inc
is
Overvalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Arista Networks Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Arista Networks Inc
Balance Sheet Decomposition
Arista Networks Inc
Current Assets | 11.9B |
Cash & Short-Term Investments | 8.3B |
Receivables | 1.1B |
Other Current Assets | 2.5B |
Non-Current Assets | 2.1B |
PP&E | 98.8m |
Intangibles | 330.5m |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Arista Networks Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Arista Networks Inc
Revenue
|
7B
USD
|
Cost of Revenue
|
-2.5B
USD
|
Gross Profit
|
4.5B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
2.9B
USD
|
Other Expenses
|
-92.6m
USD
|
Net Income
|
2.9B
USD
|
ANET Profitability Score
Profitability Due Diligence
Arista Networks Inc's profitability score is 85/100. The higher the profitability score, the more profitable the company is.

Score
Arista Networks Inc's profitability score is 85/100. The higher the profitability score, the more profitable the company is.
ANET Solvency Score
Solvency Due Diligence
Arista Networks Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
Arista Networks Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ANET Price Targets Summary
Arista Networks Inc
According to Wall Street analysts, the average 1-year price target for
ANET
is 110.32 USD
with a low forecast of 73.73 USD and a high forecast of 152.25 USD.
Dividends
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?
The intrinsic value of one
ANET
stock under the Base Case scenario is
56.39
USD.
Compared to the current market price of 87.84 USD,
Arista Networks Inc
is
Overvalued by 36%.