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.)
-86.7% vs price
Base Case (Median)
-78.0% vs price
Bull Case (75th pct.)
-61.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $10.32 | -93.4% | High (40%) |
| PE Comparable | $73.21 | -53.2% | Medium (25%) |
| Growth Trajectory DCF | $47.23 | -69.8% | Medium (20%) |
| Graham Number | $25.42 | -83.7% | Low (10%) |
| EV/EBITDA | $34.36 | -78.0% | Medium (20%) |
| EV/FCF | $83.91 | -46.3% | Medium (20%) |
| Earnings Power Value | $16.17 | -89.7% | Medium (50%) |
Based on 7 out of 8 methods, ANET appears overvalued at the current price of $156.40. The base case fair value of $34.36 implies 78.0% 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.