Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
91.60 USD158.52 USD214.07 USD
+3.67%
158.52 USDCurrent price is close to the base model value.
A
US
ANET.US · Arista Networks, Inc.
US · US
Latest price164.33 USD
30D-16.79%
Vs. base value+87.2%
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 87.77 USD; the current price sits +87.2% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. 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: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price164.33 USD
Base value87.77 USD
Vs. base+87.2%
Price date2026/04/29
54.25 USD87.77 USD114.37 USD
+87.23%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
54.25 USD87.77 USD114.37 USD
+87.23%
87.77 USDCurrent price is 87.2% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth16.5%
Current price implies roughly 16.5% annualized FCF growth.
16.5%Current price implies roughly 16.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
20.76 USD20.76 USD20.76 USD
+692%
20.76 USDCurrent price is 691.7% above the base model value.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 9B USD | 4B USD | - | 4B USD | 2.75 | - |
| 2024/12/31 | Annual | 7B USD | 3B USD | - | 4B USD | 2.23 | - |
| 2023/12/31 | Annual | 6B USD | 2B USD | - | 2B USD | 6.58 | - |
| 2022/12/31 | Annual | 4B USD | 1B USD | - | 493M USD | 4.27 | - |
| 2021/12/31 | Annual | 3B USD | 841M USD | - | 1B USD | 2.63 | - |
Ad placement