Arista Networks

ANET US Information Technology Communications Equipment
S&P 500
$199.59
+5.61%
Delayed · cached 15 min

Fair value analysis

ANET
Arista Networks
Information TechnologyCommunications Equipment
$199.59
Close used for this calculation
$53.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability19/25
Returns8/25
Balance Sheet21/25
Efficiency2/25
Growth3/25
Good
Quality radar
50Prof.19/25Ret.8/25Eff.2/25B.Sht21/25Growth3/25

Consensus fair value

$53.42
Above FV
▼ -73.2% against the close used
Model range $19.58 – $59.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$19.58Fair value$53.42Bull$59.34
FairClose
52-week traded range
52W low $116.1352W high $210.50

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Arista Networks closed at $199.59, 273.6% above the consensus fair value of $53.42 drawn from 8 valuation models.

Financial DNA score 50/100 — Good. P/E of 72.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$59.34
-70.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.1%, r=10%, tg=3%, n=10yr
Graham Number
$26.79
-86.6%
√(22.5 × EPS × BVPS)
EPS=2.75, BVPS=11.6 · outside Graham range (P/E 72.6, P/B 17.2) — asset-light, treat as a rough floor
P/E Fair Value
$55.00
-72.4%
EPS × 20x (sector P/E)
EPS=2.75, Sector P/E=20x
Peter Lynch (PEG)
$19.58
-90.2%
EPS × Growth% (PEG = 1 is fair)
EPS=2.75, g=7.1%
EV/EBITDA
$41.72
-79.1%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=3.93B
Book Value (P/B)
$51.41
-74.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11.6, ROE=23.7%, g=6%, r=10%
Reverse DCF
$199.59
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.7% | Historical: 7.1%
Margin of Safety
$35.28
-82.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47.04, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.