Arista Networks, Inc. (ANET)
Computer Hardware · Technology · $213.7B
Intrinsic Value (Consensus)
$56.89
Current Price
$169.70
Margin of Safety
-66.5%
66.5% Above Intrinsic Value
Value: $57
Price: $170
Valuation Model Estimates
Current Price: $169.70
DCF (Discounted Cash Flow)
$79.25
Graham Number
$25.40
Earnings Power Value
$20.93
Relative Value (P/E)
$66.02
Dividend Discount Model
Not applicable
—
Consensus Value
$56.89
Model Assumptions
Discount Rate
10.3%
Growth Rate
22.6%
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%.
Health Score
B
72
Profitability
25/25
Strength
15/25
Valuation
7/25
Growth
25/25
Financial Health Signals
Strong profitability — ROE of 28% (above 20% is excellent)
Strong earnings growth (23% YoY)
Key Financials
- EPS (TTM)
- $2.92
- EPS (Forward)
- $3.58
- 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
- 22.6%
- Dividend Yield
- N/A
- Beta
- 1.61
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance