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.)
-86.4% vs price
Base Case (Median)
-80.8% vs price
Bull Case (75th pct.)
-62.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $24.27 | -87.0% | High (40%) |
| PE Comparable | $82.49 | -55.8% | Medium (25%) |
| Growth Trajectory DCF | $57.92 | -68.9% | Medium (20%) |
| Graham Number | $26.42 | -85.8% | Low (10%) |
| EV/EBITDA | $35.86 | -80.8% | Medium (20%) |
| EV/FCF | $83.38 | -55.3% | Medium (20%) |
| Earnings Power Value | $19.34 | -89.6% | Medium (50%) |
Based on 7 out of 7 methods, ANET appears overvalued at the current price of $186.50. The base case fair value of $35.86 implies 80.8% 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.