As of 2025-05-29, the Intrinsic Value of Arista Networks Inc (ANET) is 127.45 USD. This ANET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.79 USD, the upside of Arista Networks Inc is 37.40%.
The range of the Intrinsic Value is 77.71 - 409.08 USD
Based on its market price of 92.79 USD and our intrinsic valuation, Arista Networks Inc (ANET) is undervalued by 37.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.71 - 409.08 | 127.45 | 37.4% |
| DCF (Growth 10y) | 105.12 - 527.12 | 168.76 | 81.9% |
| DCF (EBITDA 5y) | 78.88 - 115.19 | 88.46 | -4.7% |
| DCF (EBITDA 10y) | 102.05 - 152.42 | 116.64 | 25.7% |
| Fair Value | 60.29 - 60.29 | 60.29 | -35.02% |
| P/E | 60.77 - 89.07 | 80.15 | -13.6% |
| EV/EBITDA | 48.38 - 95.73 | 72.02 | -22.4% |
| EPV | 22.24 - 28.20 | 25.22 | -72.8% |
| DDM - Stable | 22.25 - 97.07 | 59.66 | -35.7% |
| DDM - Multi | 40.68 - 142.72 | 63.89 | -31.1% |
| Market Cap (mil) | 116,509.91 |
| Beta | 2.13 |
| Outstanding shares (mil) | 1,255.63 |
| Enterprise Value (mil) | 114,664.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.91% |
| Cost of Debt | 5.00% |
| WACC | 6.61% |