
Arista Networks Inc
SWB:117

Intrinsic Value
The intrinsic value of one
Arista Networks Inc
stock under the Base Case scenario is
44.9
EUR.
Compared to the current market price of 109.1 EUR,
Arista Networks Inc
is
Overvalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Arista Networks Inc
Loading...
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Arista Networks Inc
Balance Sheet Decomposition
Arista Networks Inc
Current Assets | 13.5B |
Cash & Short-Term Investments | 8.8B |
Receivables | 1.6B |
Other Current Assets | 3B |
Non-Current Assets | 3B |
PP&E | 152.3m |
Intangibles | 416.5m |
Other Non-Current Assets | 2.5B |
Free Cash Flow Analysis
Arista Networks Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Arista Networks Inc
Revenue
|
8B
USD
|
Cost of Revenue
|
-2.8B
USD
|
Gross Profit
|
5.1B
USD
|
Operating Expenses
|
-1.7B
USD
|
Operating Income
|
3.4B
USD
|
Other Expenses
|
-178.4m
USD
|
Net Income
|
3.3B
USD
|
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.

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

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
Price Targets Summary
Arista Networks Inc
According to Wall Street analysts, the average 1-year price target for
Arista Networks Inc
is 108.93 EUR
with a low forecast of 81.75 EUR and a high forecast of 137.06 EUR.
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
Arista Networks Inc
stock under the Base Case scenario is
44.9
EUR.
Compared to the current market price of 109.1 EUR,
Arista Networks Inc
is
Overvalued by 59%.