Valuation models
price $168.86 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused94.46 – 122.15106.4959% overvaluedDCF · Perpetuity growth · 10y138.24 – 184.79158.397% overvaluedDCF · EBITDA exit · 5y180.95 – 196.26188.4010% undervaluedDCF · EBITDA exit · 10y238.19 – 278.54257.4034% undervaluedP/E · peers83.70 – 110.0484.48100% overvaluedP/E · own history141.39 – 197.85164.992% overvaluedPEG—102.8664% overvaluedEV/EBITDA · peers75.09 – 89.1178.43115% overvaluedEV/Revenue · peers27.80 – 51.7644.90276% overvaluedEarnings power value22.87 – 27.5524.88579% overvaluedWall St. consensus target—250.0032% belowCost of capital (WACC)—10.76%—
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
106.49
Arista Networks closed at $168.86 — overvalued by 59% vs model.
94.46the model's range122.15
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
24.88 – 257.40
Wall St. target
250.00 32% below
Above model, 1y
32 of 32 days
How it is valued
Valued asHigh growth
High revenue growth (~24% recent)High profitability (39% net margin)Moderately volatile earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.