Strong Buy. Hyper-growth fundamentals, explicit AI Ethernet tailwinds, and an impregnable software-defined moat decisively justify the premium 30x terminal valuation.
Bull: Rapid adoption of AI Ethernet networking and sweeping upgrades to 800G switches drive intense port demand. Arista takes significant share from legacy players, sustaining a hyper-growth velocity that entirely defies standard base-case normalization models.
InfiniBand Dominance: Hyperscalers standardize exclusively on InfiniBand for backend AI networking, structurally capping high-margin Ethernet switch demand.
ANET is rated Strong Buy at $141.77 versus the reconciled fair value midpoint of $184.49, implying +30.13% upside/downside. Confidence is separately disclosed at 88/100.
Position sizing playbook →| Market cap | $178.5B | |
|---|---|---|
| Revenue (ttm) | 9.7B | |
| Net income (ttm) | 3.7B | |
| EPS (ttm) | $2.91 | |
| Shares out | 1.3B | |
| P/E (trailing) | 48.7x | |
| P/E (forward) | 32.0x | |
| Volume | 20,371,588 | |
| Beta | 1.67 | |
| Price target | $181 | +28.0% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | P5 | Trend |
|---|---|---|---|---|---|---|
| Period | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | $2.95B | $4.38B | $5.86B | $7.00B | — | +24.1% |
| Gross profit | $1.88B | $2.68B | $3.63B | $4.49B | — | +24.3% |
| Operating income | $924.7M | $1.53B | $2.26B | $2.94B | — | +33.6% |
| Net income | $840.9M | $1.35B | $2.09B | $2.85B | — | +35.7% |
| EPS (diluted) | — | $1.07 | $1.65 | $2.23 | $2.75 | +26.7% |
| EBITDA | $975.1M | $1.59B | $2.33B | $3.01B | — | +32.5% |
| R&D | $586.8M | $728.4M | $854.9M | $996.7M | — | +14.2% |
| SG&A | $369.3M | $420.2M | $518.1M | $550.0M | — | +10.5% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Forward earnings | $254 | 60% |
| Discounted earnings | $77.93 | 20% |
| FCFF DCF | $88.87 | 15% |
| Peg adjusted peer | $64.51 | 5% |
| Owner earnings | $74.10 | 0% |
| Reverse DCF | $0.00 | 0% |
Recent company headlines from major financial publishers.
Rapid adoption of AI Ethernet networking and sweeping upgrades to 800G switches drive intense port demand. Arista takes significant share from legacy players, sustaining a hyper-growth velocity that entirely defies standard base-case normalization models.
Arista successfully navigates the AI supercycle, capturing foundational cloud build-outs while systematically diversifying into enterprise campus networks. Margins normalize slightly as hardware mix shifts, but structural ROIC and free cash flow conversion remain profoundly elite.
Heavy reliance on top-tier cloud providers triggers severe revenue lumpiness as capex pauses. Core AI networking transitions aggressively toward InfiniBand, reducing core Ethernet demand. Commoditization erodes EOS pricing power, breaking the hyper-growth compounder thesis.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Forward earnings | 60% | $254 | +79.1% | |
| Discounted earnings | 20% | $77.9 | -45.0% | |
| FCFF DCF | 15% | $88.9 | -37.3% | |
| Peg adjusted peer | 5% | $64.5 | -54.5% | |
| Owner earnings | 0% | $74.1 | -47.7% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $184 | +30.1% |
| Ke ↓ / g → | 2.5% | 3.0% | 3.5% | 4.0% | 4.5% |
|---|---|---|---|---|---|
| 10.0% | $208 | $223 | $240 | $260 | $284 |
| 11.0% | $184 | $195 | $208 | $223 | $240 |
| 12.0% | $165 | $174 | $184 | $195 | $208 |
| 13.0% | $149 | $156 | $165 | $174 | $184 |
| 14.0% | $136 | $142 | $149 | $156 | $165 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 7.3 | |
| Balance Sheet | 11% | 8.5 | |
| Profitability | 11% | 8.5 | |
| Revenue Growth | 11% | 9.0 | |
| Risk Assessment | 11% | 7.0 | |
| Competitive Moat | 11% | 9.0 | |
| Earnings Quality | 11% | 9.0 | |
| Capital Efficiency | 11% | 7.5 |
Upcoming earnings date and setup when available.