investorscraft@gmail.com

Intrinsic Value of Arista Networks, Inc. (ANET)

Previous Close$102.52
Intrinsic Value
Upside potential
Previous Close
$102.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Arista Networks, Inc. operates in the high-performance networking industry, specializing in cloud networking solutions for data centers and campus environments. The company generates revenue primarily through the sale of its extensible operating system (EOS) and a range of hardware products, including switches and routers. Arista has carved a niche in the market by focusing on software-driven, scalable architectures, positioning itself as a key player in the transition to cloud and AI-driven networking infrastructure. Its competitive edge lies in delivering high-speed, low-latency solutions tailored for hyperscale data centers, enterprise networks, and service providers. The company’s emphasis on open standards and interoperability further strengthens its market position, enabling seamless integration with existing ecosystems. Arista’s reputation for reliability and innovation has made it a preferred partner for major cloud providers and enterprises undergoing digital transformation.

Revenue Profitability And Efficiency

Arista Networks reported revenue of $14.6 billion for FY 2024, with net income reaching $2.85 billion, reflecting strong profitability. The company’s diluted EPS stood at $2.23, underscoring efficient earnings generation. Operating cash flow was robust at $3.71 billion, while capital expenditures remained minimal at -$32 million, indicating high operational efficiency and disciplined capital allocation.

Earnings Power And Capital Efficiency

Arista’s earnings power is evident in its substantial net income and operating cash flow, which highlight its ability to convert revenue into profit effectively. The absence of total debt and a cash reserve of $2.76 billion further demonstrate capital efficiency, providing flexibility for strategic investments or shareholder returns without financial strain.

Balance Sheet And Financial Health

Arista maintains a strong balance sheet with $2.76 billion in cash and equivalents and no debt, signaling exceptional financial health. This pristine financial position allows the company to navigate market fluctuations and invest in growth initiatives without leveraging its capital structure.

Growth Trends And Dividend Policy

Arista’s growth is driven by increasing demand for cloud and AI networking solutions, with revenue and profitability trends reflecting sustained momentum. The company does not currently pay dividends, opting instead to reinvest cash flows into innovation and market expansion, aligning with its growth-oriented strategy.

Valuation And Market Expectations

Arista’s valuation reflects its leadership in high-performance networking and strong financial metrics. Market expectations are buoyed by its consistent revenue growth, profitability, and ability to capitalize on emerging trends in cloud and AI infrastructure.

Strategic Advantages And Outlook

Arista’s strategic advantages include its software-centric approach, scalable solutions, and strong relationships with hyperscale customers. The outlook remains positive as the company is well-positioned to benefit from ongoing digital transformation and the proliferation of AI-driven networking demands.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount