Arista Networks, Inc. (ANET) 182.95
Settings for MOS: 18% p.a. and 10 years
MCap: 230.74 Mrd.
EV: 228.45 Mrd.
Divi (TTM): 0%
P/E (TTM): 56.94
P/B (TTM): 15.6
P/REV (TTM): 21.85
P/FCF (TTM): 44.7
Cash/Sh.: 10.6
LT-Dept/FCF (< 3): 0
LT-Dept/Sh.: 0
ST-Dept/Sh.: 0
Fair-Price (R1):
MOS (R1): %
DCF-Value: 70.29
Currency: USD
Report: 2025-12-31
EPS:
EPS-Growth (%):
Future P/E:
| 10y | 5y | 3y | 1y |
|---|
| ROIC average % | 20.4 | 23.2 | 22.67 | 22 |
|---|
| BPS ygrowth % | 29.3 | 29.2 | 35.1 | 23.5 |
|---|
| EPS ygrowth % | 38.2 | 39.9 | 36.4 | 22.9 |
|---|
| RPS ygrowth % | 24.7 | 30.2 | 26.1 | 28.5 |
|---|
| FCFPS ygrowth % | 34.8 | 41.8 | 109 | 15.4 |
|---|
| OCFPS ygrowth % | 33.7 | 42.1 | 105.7 | 18 |
|---|
| Dividend ygrowth % | NAN | NAN | NAN | NAN |
|---|
| SharesOut ygrowth% | 1.8 | 0.7 | 0.9 | 0.2 |
|---|
| Ebitda average % | 36.86 | 44.74 | 47.87 | 48.1 |
|---|
| TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|
| ROIC % | 22 | 23 | 23 | 24 | 24 | 18 | 15 | 22 | 11 | 22 | 15 | 13 |
|---|
| BPS | 11.75 | 9.83 | 7.96 | 5.83 | 3.99 | 3.25 | 2.73 | 2.37 | 1.79 | 1.44 | 1.01 | 0.75 |
|---|
| EPS | 3.21 | 2.79 | 2.27 | 1.69 | 1.1 | 0.69 | 0.52 | 0.7 | 0.27 | 0.37 | 0.17 | 0.11 |
|---|
| RPS | 8.37 | 7.16 | 5.57 | 4.74 | 3.57 | 2.4 | 1.91 | 1.97 | 1.8 | 1.42 | 1.03 | 0.79 |
|---|
| FCFPS | 4.1 | 3.38 | 2.93 | 1.62 | 0.37 | 0.78 | 0.59 | 0.78 | 0.4 | 0.53 | 0.1 | 0.17 |
|---|
| OCFPS | 4.22 | 3.48 | 2.95 | 1.64 | 0.4 | 0.83 | 0.6 | 0.79 | 0.42 | 0.55 | 0.12 | 0.19 |
|---|
| Divi (Mio) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| SharesOut (Mio) | 1261 | 1258 | 1256 | 1237 | 1226 | 1226 | 1216 | 1221 | 1196 | 1156 | 1100 | 1055 |
|---|
| EbitdaMarge % | 48.1 | 48 | 47.5 | 42.5 | 37.6 | 33.3 | 31.6 | 34.9 | 14.8 | 30.3 | 23.4 | 19.5 |
|---|
| 2026-06-30 Q2 | 2026-03-31 Q1 | 2025-12-31 Q4 | 2025-09-30 Q3 | 2025-06-30 Q2 | 2025-03-31 Q1 | 2024-12-31 Q4 | 2024-09-30 Q3 | 2024-06-30 Q2 | 2024-03-31 Q1 | 2023-12-31 Q4 | 2023-09-30 Q3 |
|---|
| RPS | 2.41 | 2.15 | 1.98 | 1.83 | 1.75 | 1.59 | 1.53 | 1.44 | 1.35 | 1.25 | 1.24 | 1.22 |
|---|
| EPS | 0.96 | 0.81 | 0.76 | 0.68 | 0.71 | 0.65 | 0.64 | 0.59 | 0.53 | 0.51 | 0.49 | 0.44 |
|---|
| BPS | 11.75 | 10.72 | 9.84 | 9.47 | 8.68 | 8.03 | 7.93 | 7.35 | 6.72 | 6.28 | 5.79 | 5.24 |
|---|
| FCFPS | 0.84 | 1.3 | 0.97 | 0.98 | 0.94 | 0.49 | 0.81 | 0.93 | 0.79 | 0.4 | 0.42 | 0.55 |
|---|
| OCFPS | 0.86 | 1.35 | 1 | 1.01 | 0.96 | 0.51 | 0.82 | 0.93 | 0.79 | 0.41 | 0.42 | 0.56 |
|---|
| CashPS | 10.6 | 9.82 | 8.54 | 8.03 | 7.04 | 6.47 | 6.59 | 5.91 | 5 | 4.35 | 4.02 | 3.59 |
|---|
| totalDeptPS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 |
|---|
| CapexPS | 0.02 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0 | 0.01 | 0 | 0.01 |
|---|