Arista Networks Inc
SWB:117

Watchlist Manager
Arista Networks Inc Logo
Arista Networks Inc
SWB:117
Watchlist
Price: 109.1 EUR -1.43%
Market Cap: 16.9B EUR

Relative Value

The Relative Value of one Arista Networks Inc stock under the Base Case scenario is hidden EUR. Compared to the current market price of 109.1 EUR, 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.

Arista Networks Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
3
Median 3Y
15.3
Median 5Y
12
Industry
2.3
Forward
19
vs History
7
vs Industry
21
Median 3Y
39.3
Median 5Y
37.8
Industry
26.9
Forward
46.7
vs History
41
vs Industry
19
Median 3Y
40.7
Median 5Y
39
Industry
16.8
vs History
39
vs Industry
19
Median 3Y
41.1
Median 5Y
40.2
Industry
20.4
vs History
6
vs Industry
5
Median 3Y
11.4
Median 5Y
9.8
Industry
2.6
vs History
7
vs Industry
4
Median 3Y
14.5
Median 5Y
11.2
Industry
2.5
Forward
17.8
vs History
7
vs Industry
12
Median 3Y
22.6
Median 5Y
18.1
Industry
7.9
vs History
7
vs Industry
18
Median 3Y
33.1
Median 5Y
29.9
Industry
17.8
Forward
36.2
vs History
9
vs Industry
20
Median 3Y
34.2
Median 5Y
30.7
Industry
23.7
Forward
37.6
vs History
41
vs Industry
19
Median 3Y
38.4
Median 5Y
36.7
Industry
16.3
vs History
39
vs Industry
18
Median 3Y
38.8
Median 5Y
37.3
Industry
17.2
vs History
12
vs Industry
2
Median 3Y
17.1
Median 5Y
14.6
Industry
2

Multiples Across Competitors

Competitors Multiples
Arista Networks Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Arista Networks Inc
SWB:117
171.9B EUR 20.3 51.2 43.9 44.7
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
298B USD 5.2 28.9 19.4 23.4
CN
Zhongji Innolight Co Ltd
SZSE:300308
692.8B CNY 22 81 68.7 68.7
US
Motorola Solutions Inc
NYSE:MSI
64.5B USD 5.7 30.5 22.8 25.8
FI
Nokia Oyj
OMXH:NOKIA
30.2B EUR 1.5 32.6 14.7 28.1
US
Ubiquiti Inc
NYSE:UI
34.6B USD 12.5 43.7 36.2 37
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
298.8B SEK 1.2 12.1 6.9 9.1
US
Ciena Corp
NYSE:CIEN
32.3B USD 7.3 281.3 72.1 104.7
US
Lumentum Holdings Inc
NASDAQ:LITE
27.4B USD 14.9 243.3 197.6 -271.9
CN
ZTE Corp
SZSE:000063
183B CNY 1.4 31.3 34.4 34.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Arista Networks Inc
SWB:117
Average EV/EBITDA: 33 139.6
43.9
28%
1.6
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.4
19%
1
CN
Zhongji Innolight Co Ltd
SZSE:300308
68.7
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
22.8
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.7
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.2
7%
5.2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
5%
1.4
US
Ciena Corp
NYSE:CIEN
72.1
56%
1.3
US
Lumentum Holdings Inc
NASDAQ:LITE
197.6
162%
1.2
CN
ZTE Corp
SZSE:000063
34.4
18%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Arista Networks Inc
SWB:117
Average EV/EBIT: 41.8
44.7
28%
1.6
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.4
23%
1
CN
Zhongji Innolight Co Ltd
SZSE:300308
68.7
88%
0.8
US
Motorola Solutions Inc
NYSE:MSI
25.8
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
28.1
N/A N/A
US
Ubiquiti Inc
NYSE:UI
37
7%
5.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
9%
1
US
Ciena Corp
NYSE:CIEN
104.7
69%
1.5
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -271.9 N/A N/A
CN
ZTE Corp
SZSE:000063
34.4
1%
34.4