As of 2024-12-13, the Intrinsic Value of Arista Networks Inc (ANET) is
91.82 USD. This ANET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 106.88 USD, the upside of Arista Networks Inc is
-14.10%.
The range of the Intrinsic Value is 55.68 - 317.92 USD
91.82 USD
Intrinsic Value
ANET Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.68 - 317.92 |
91.82 |
-14.1% |
| DCF (Growth 10y) |
75.40 - 413.55 |
122.24 |
14.4% |
| DCF (EBITDA 5y) |
62.55 - 98.73 |
82.04 |
-23.2% |
| DCF (EBITDA 10y) |
79.52 - 129.86 |
105.10 |
-1.7% |
| Fair Value |
52.88 - 52.88 |
52.88 |
-50.52% |
| P/E |
74.83 - 106.57 |
90.22 |
-15.6% |
| EV/EBITDA |
43.34 - 69.37 |
58.70 |
-45.1% |
| EPV |
16.33 - 21.42 |
18.87 |
-82.3% |
| DDM - Stable |
17.34 - 87.34 |
52.34 |
-51.0% |
| DDM - Multi |
27.89 - 113.12 |
45.19 |
-57.7% |
ANET Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
134,643.16 |
| Beta |
2.47 |
| Outstanding shares (mil) |
1,259.76 |
| Enterprise Value (mil) |
131,468.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.36% |
| Cost of Debt |
5.00% |
| WACC |
6.85% |