* Note: Prices are in Million (M) USD.
Description:
Arista Networks (formerly Arastra) is an American computer networking company headquartered in Santa Clara, California. The company designs and sells multilayer network switches to deliver software-defined networking (SDN) solutions for large datacenter, cloud computing, high-performance computing, and high-frequency trading environments.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $2,226 M
Debt : $0 M
EBITDA : $3,581 M
Since Cash is greater than Total Debt, 5 points assigned.
This criteria used industry in which company operates:
Sector: Technology
Industry: Computer systems
Based on sector, 5 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 51.35
Since Forward PE Ratio is greater than 35, 0 point assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Using last 14 overlapping fiscal years (max 20).Average Free Cash Flow: $734 M
Average Revenue: $2,283 M
Revenue Converted To Free Cash Flow (%): 32.2%
Since Free Cash Flow (FCF) to Revenue percentage is greater than 25, 5 points assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $7,003 M
Revenue 4 Years Ago (2020-12-31): $2,318 M
Last 5 Years Average Revenue Growth: 40%
Since Revenue Growth is greater than 20, 5 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $1,281 M
Share Count 5 Years Ago (2020-12-31): $1,271 M
Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $3.06
Trailing 12-Month Earnings Per Share (EPS): $2.81
Average Earnings Per Share (EPS): $2.94
Dividend Per Share (DPS): $0
Payout Ratio: 0%
Dividend Yield: 0%
Since Dividend Per Share is less than or equal to 0, 0 point assigned.
Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Using last 13 valid ROE years (max 20).Average ROE: 31.6%
Since Average ROE is greater than 20, 5 points assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $151
52-Week Low: $59
Threshold Price (15% Above 52-Week Low): $68
Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $171,626 M
Since Market Cap is between 100B - 500B, 3 points assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 4% exposure of Total Portfolio.
Value-Trade has assigned 28 points to above Arista Networks (ANET) stock.
Last 2 Years Avg PE
37.49, Fair Value PE
25, Industry Based PE
15, Growth Based PE
40.44, RCFC Based PE
32.15, ROE Based PE
31.62, Risk-Free Anchored PE (25% MoS)
17.61. Based on these 7 values, average assigned is
28.47. Value-Trades has assined P/E value
28.47. An average (Current Year EPS + Next Year EPS) earning per share is
$2.935.
Fair value using multiple P/Es (blended): $83.56 (PE 28.47 × EPS $2.94)
So the Final Fair Value is: $83.56
