As of 2024-07-27, the Intrinsic Value of Arista Networks Inc (ANET) is 395.37 USD. This ANET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 319.21 USD, the upside of Arista Networks Inc is %.

The range of the Intrinsic Value is 239.69 - 1,334.85 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	239.69 - 1,334.85	395.37	23.9%
DCF (Growth 10y)	328.22 - 1,746.93	530.82	66.3%
DCF (EBITDA 5y)	190.31 - 260.70	221.03	-30.8%
DCF (EBITDA 10y)	257.71 - 360.07	301.97	-5.4%
Fair Value	182.58 - 182.58	182.58	-42.80%
P/E	211.95 - 343.40	279.25	-12.5%
EV/EBITDA	109.08 - 202.75	152.43	-52.2%
EPV	65.89 - 83.37	74.63	-76.6%
DDM - Stable	67.75 - 317.12	192.43	-39.7%
DDM - Multi	123.83 - 467.40	197.79	-38.0%