Previous Close | $102.52 |
Intrinsic Value | $183.82 |
Upside potential | +79% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |