Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Arista Networks, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-87.3% vs price
Base Case (Median)
-82.0% vs price
Bull Case (75th pct.)
-65.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $24.27 | -87.8% | High (40%) |
| PE Comparable | $80.15 | -59.8% | Medium (25%) |
| Growth Trajectory DCF | $57.46 | -71.2% | Medium (20%) |
| Graham Number | $26.42 | -86.7% | Low (10%) |
| EV/EBITDA | $35.86 | -82.0% | Medium (20%) |
| EV/FCF | $83.38 | -58.1% | Medium (20%) |
| Earnings Power Value | $19.34 | -90.3% | Medium (50%) |
Based on 7 out of 7 methods, ANET appears overvalued at the current price of $199.22. The base case fair value of $35.86 implies 82.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.