ANET
Arista Networks Inc
Price:  
306.55 
USD
Volume:  
2,136,250.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ANET Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Arista Networks Inc (ANET) is 385.89 USD. This ANET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 306.55 USD, the upside of Arista Networks Inc is %.

The range of the Intrinsic Value is 228.45 - 1,529.22 USD

306.55 USD
Stock Price
385.89 USD
Intrinsic Value
Intrinsic Value Details

ANET Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 228.45 - 1,529.22 385.89 25.9%
DCF (Growth 10y) 312.03 - 2,002.99 517.74 68.9%
DCF (EBITDA 5y) 186.47 - 266.56 226.28 -26.2%
DCF (EBITDA 10y) 251.17 - 368.50 307.07 0.2%
Fair Value 182.58 - 182.58 182.58 -40.44%
P/E 191.53 - 311.70 239.16 -22.0%
EV/EBITDA 107.49 - 244.63 156.42 -49.0%
EPV 64.17 - 84.64 74.41 -75.7%
DDM - Stable 63.99 - 348.52 206.25 -32.7%
DDM - Multi 115.87 - 515.87 192.12 -37.3%

ANET Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 96,060.51
Beta 1.88
Outstanding shares (mil) 313.36
Enterprise Value (mil) 93,968.41
Market risk premium 4.60%
Cost of Equity 8.94%
Cost of Debt 5.00%
WACC 6.64%