Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
81.65 USD140.30 USD188.88 USD
+17.13%
140.30 USDCurrent price is 17.1% above the base model value.
A
TechnologyComputer HardwareUnited States
ANET.US · Arista Networks, Inc.
NYQ · US · USD
Latest price164.33 USD
30D-19.23%
Vs. base value+215%
Research summary
ANET.US latest organized financial period shows revenue grew +28.6% YoY and net income grew +23.12% YoY. Current price is about 164 USD, while the model base case is about 52.25 USD; the current price sits +215% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue9B USD
Net income4B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price164.33 USD
Base value52.25 USD
Vs. base+215%
Price date2026/04/28
37.13 USD52.25 USD64.21 USD
+215%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
49.78 USD80.01 USD103.94 USD
+105%
80.01 USDCurrent price is 105.4% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth18.1%
Current price implies roughly 18.1% annualized FCF growth.
18.1%Current price implies roughly 18.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
19.66 USD19.66 USD19.66 USD
+736%
19.66 USDCurrent price is 735.7% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 9B USD | 4B USD | 4B USD | 2.75 |
| 2024/12/30 | Annual | 7B USD | 3B USD | 4B USD | 2.23 |
| 2023/12/30 | Annual | 6B USD | 2B USD | 2B USD | 1.65 |
| 2022/12/30 | Annual | 4B USD | 1B USD | 448M USD | 1.07 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement