Arista Networks, Inc. (ANET)
Computer Hardware · Technology · $205.5B
Intrinsic Value (Consensus)
$67.14
Current Price
$163.24
Margin of Safety
-58.9%
58.9% Above Intrinsic Value
Value: $67
Price: $163
Valuation Model Estimates
Current Price: $163.24
DCF (Discounted Cash Flow)
$162.23
Graham Number
$24.65
Earnings Power Value
$26.70
Relative Value (P/E)
$55.00
Dividend Discount Model
Not applicable
—
Consensus Value
$67.14
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.75
- EPS (Forward)
- $3.30
- Book Value
- $9.82
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 28.4%
- Debt/Equity
- —
- Revenue Growth
- 28.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.61
Data last updated: 2026-06-12
Source: Yahoo Finance