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.