What Is ANET Fair Value?
Arista Networks Inc. (ANET) fair value estimate using multiple valuation models, updated daily.
As of September 15, 2026, Arista Networks Inc. (ANET) has a composite fair value estimate of $106.69 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $192.84, suggesting the stock is overvalued by 44.7%.
Data as of September 15, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$106.69
vs. current price of $192.84(-44.7%)
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 →
$120.98
-37.3%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 →
$32.95
-82.9%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.
$130.53
-32.3%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 $192.84 is 37.3% 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 | $5.21B |
| Year 4 | $9.50B | $5.75B |
| Year 5 | $11.88B | $6.33B |
| Year 6 | $14.84B | $6.98B |
| Year 7 | $18.56B | $7.70B |
| Year 8 | $23.20B | $8.49B |
| Year 9 | $28.99B | $9.35B |
| Year 10 | $36.24B | $10.31B |
| Terminal Value | $341.02B | $97.03B |
What Are ANET's Key Financial Metrics?
Earnings & Growth
Current Price
$192.84
EPS (TTM)
$3.16
Forward P/E
37.4
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
$185.00
Average
$241.04
High
$289.00
Upside
+25.0%
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 $106.69. The stock is currently trading at $192.84, 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 $192.84 is 44.7% above our estimated fair value of $106.69.
What do Wall Street analysts say about ANET?
28 analysts cover Arista Networks Inc. with a consensus rating of "Strong Buy." The average price target is $241.04, ranging from $185.00 to $289.00. This implies 25.0% upside from the current price.