What Is ANET Fair Value?
Arista Networks Inc. (ANET) fair value estimate using multiple valuation models, updated daily.
As of October 31, 2026, Arista Networks Inc. (ANET) has a composite fair value estimate of $108.12 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $168.86, suggesting the stock is overvalued by 36.0%.
Data as of October 31, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$108.12
vs. current price of $168.86(-36.0%)
How Is ANET Fair Value Calculated?
Four independent models estimate what ANET is worth. Each uses different inputs and assumptions. The composite blends them by weight.
ANET Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$121.94
-27.8%Overvalued
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
ANET Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$32.97
-80.5%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$133.81
-20.8%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $168.86 is 27.8% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $4.86B | $4.29B |
| Year 2 | $6.08B | $4.73B |
| Year 3 | $7.60B | $5.22B |
| Year 4 | $9.50B | $5.76B |
| Year 5 | $11.88B | $6.35B |
| Year 6 | $14.84B | $7.01B |
| Year 7 | $18.56B | $7.73B |
| Year 8 | $23.20B | $8.53B |
| Year 9 | $28.99B | $9.40B |
| Year 10 | $36.24B | $10.37B |
| Terminal Value | $343.09B | $98.19B |
What Are ANET's Key Financial Metrics?
Earnings & Growth
Current Price
$168.86
EPS (TTM)
$3.17
Forward P/E
32.3
Profit Margin
38.4%
Cash & Balance Sheet
Free Cash Flow
3.9B
EBITDA
4.6B
Book Value
$11.73
Total Debt
0
What Do Analysts Say About ANET?
Low
$190.00
Average
$243.59
High
$290.00
Upside
+44.3%
ANET Fair Value FAQ
What is the fair value of ANET?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), ANET's estimated fair value is $108.12. The stock is currently trading at $168.86, which makes it overvalued by our analysis.
How is ANET's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is ANET overvalued or undervalued?
Based on our analysis, ANET is overvalued. The current price of $168.86 is 36.0% above our estimated fair value of $108.12.
What do Wall Street analysts say about ANET?
29 analysts cover Arista Networks Inc. with a consensus rating of "Strong Buy." The average price target is $243.59, ranging from $190.00 to $290.00. This implies 44.3% upside from the current price.