返回排名列表

Arista Networks Inc (ANET)

合理估值
TechnologyComputer HardwareUnited States

基本面

72

价格

$204.55

市值

$258.45B

第一部分 · 这家公司值多少

概览

Arista Networks builds the high-speed Ethernet switching and routing equipment that moves data inside data centers, AI compute clusters, campus networks and wide-area networks. Its distinguishing feature is software: every box runs the same operating system, EOS, and is managed through the CloudVision platform, so a customer configures and automates one consistent environment rather than a patchwork of devices. Its largest buyers are the hyperscale cloud and AI operators — Microsoft and Meta Platforms are named in the filing — alongside enterprises, financial institutions and service providers. For the fiscal year ended 31 December 2025 the company reported total revenue of $9.006 billion, up 28.6% on 2024.

盈利方式

Arista sells hardware platforms with the EOS software included, and then sells support and subscriptions on top of the installed base. In fiscal 2025 product revenue was $7.577 billion and service revenue $1.429 billion out of $9.006 billion of total revenue, so the great majority of the money still arrives as equipment shipments, with a smaller but faster-growing recurring stream from post-contract support (the A-Care programme), software subscriptions and CloudVision. Sales go both directly to the largest cloud customers and through distributors and resellers. Because equipment revenue depends on when customers deploy new capacity, results are lumpy: the filing warns that revenue and growth rates are volatile and that quarterly results vary significantly from period to period.

护城河

转换成本 · 狭窄

The durable advantage is the software layer, not the hardware. A network built on EOS and managed through CloudVision carries the customer's automation scripts, configurations and operational habits; replacing it means re-doing that work, which discourages switching once a fleet is in place, and the service revenue that renews on the installed base is evidence of that stickiness. The limits are real: the filing discloses that key components come from sole or limited sources of supply — the merchant silicon Arista designs around is bought, not owned — and that the company faces intense competition and industry consolidation, while a handful of customers with heavy purchasing power negotiate pricing discounts that press on gross margin.

需求驱动因素

周期性

Demand follows the capital-spending cycles of a small number of very large buyers plus enterprise IT budgets. When cloud and AI operators build out new capacity, orders arrive in large blocks; when a deployment phase ends or budgets tighten, the same customers can pause. Arista itself warns that revenue and growth rates are volatile, that quarterly results have fluctuated and are difficult to estimate because of the concentrated customer base, and that reduced information technology spending is a risk. Service revenue on the installed base is steadier, but it is the smaller part of the business.

主要风险

  • Key components come from sole or limited sources — The company discloses that some key components in its products come from sole or limited sources of supply, including merchant silicon. A disruption, allocation shortfall or price increase at one of these suppliers can hold up shipments, and Arista has no second source to fall back on quickly.
  • A few customers account for a large share of revenue — Arista expects large purchases by a limited number of customers to continue to represent a substantial portion of its revenue. Their order timing follows their own deployment cycles, so revenue can swing sharply, and the discounts these buyers negotiate weigh on gross margin.
  • Tariffs and trade countermeasures — The filing cites escalated or escalating U.S. tariffs and the countermeasures and retaliatory actions taken by other countries as a risk. Arista manufactures internationally, so duties can raise input costs or complicate the movement of goods.
  • Weak economy and reduced IT spending — Adverse or continuing uncertain economic conditions, and reduced information technology spending, are disclosed as a risk. Networking equipment is a capital purchase customers can postpone when budgets tighten.
  • Volatile revenue and variable gross margins — The company states that its revenue and revenue growth rates are volatile, that gross margins are expected to vary over time, and that results of operations may vary significantly from period to period — so a single strong or weak quarter says little about the trend.
  • A fast-moving market and intense competition — Arista discloses that the networking market is rapidly evolving, that it faces intense competition and industry consolidation, and that failure to successfully carry out new product and service offerings would hurt it. Its position depends on staying ahead of larger and better-capitalised rivals.
  • Intellectual property claims — The filing lists exposure to third-party infringement claims and patent litigation. Disputes of this kind are expensive to defend and, in the worst case, can force design changes or licensing payments.
  • Cybersecurity and product vulnerabilities — Data breaches, vulnerabilities found in the products themselves and supply-chain security threats are disclosed risks. For a vendor whose equipment sits at the heart of customers' networks, a security failure is also a reputational one.

客户集中度

主要客户占营收的42%

In fiscal 2025 two customers each exceeded 10% of total revenue: Microsoft at 26% and Meta Platforms at 16%, together 42%. The weight of these two has moved around year to year — the filing shows 21% and 18% in an earlier period — because it tracks their own deployment timing. The company states it expects large purchases by a limited number of customers to keep representing a substantial portion of revenue, and that the discounts granted to them affect gross margins.

看多理由

Buyers argue that Arista is the preferred supplier of the networks being built for AI and cloud computing, and that fiscal 2025 revenue of $9.006 billion — up 28.6% — with a 64.1% GAAP gross margin and $3.511 billion of GAAP net income shows it can grow fast without discounting its way there. They point to the single operating system across the whole product line as the thing competitors cannot easily copy, to the service revenue that renews on a widening installed base, and to the company's move beyond the data centre into campus and wide-area networking as evidence the addressable market keeps widening.

看空理由

Sellers fear the concentration: two customers were 42% of fiscal 2025 revenue, and a pause in either one's build-out would be felt immediately, while the discounts those buyers negotiate press on gross margin — the company itself says results are volatile and hard to estimate for exactly this reason. They also point to the dependence on sole or limited sources for key components, to tariffs and trade countermeasures raising costs, and to the possibility that customers designing their own networking silicon, or larger rivals in a consolidating industry, erode the position Arista holds today.

Generated on 2026年9月17日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月17日 with claude-haiku-4-5 — shared with all users

P/E: 32.3Score: 71Market cap: $421.74B

Cisco is the incumbent Arista's own 10-K names first, selling directly against Arista's data center and campus Ethernet switches to the same cloud providers, enterprises and service providers.

P/E: 28.9Score: 77Market cap: $5.41T

NVIDIA sells Spectrum Ethernet and InfiniBand switching for AI clusters, competing for the same AI back-end networking budgets that drive Arista's growth.

P/E: 32.9Score: 62Market cap: $83.14B

After absorbing Juniper Networks, HPE offers a full data center and campus networking portfolio and bids against Arista for the same enterprise and service provider accounts.

P/E: 31.3Score: 70Market cap: $347.80B

Dell sells PowerSwitch data center switches, often paired with open network operating systems, to the same enterprise and cloud buyers Arista targets.

P/E: 69.2Score: 67Market cap: $2.80B

Extreme Networks competes mainly in campus and enterprise switching and wireless, the segment Arista has been pushing into beyond the data center.

Huawei Technologies Co., Ltd. (华为技术有限公司)Not tracked

Huawei's CloudEngine switches compete for the same data center networking customers, above all in China, Asia and other markets where Arista is largely absent.

资产负债表与流动性

营收

$10.54B

最近12个月(截至2026/6/30)

净利润

$4.04B

最近12个月(截至2026/6/30)

自由现金流

$4.25B

股东权益合计

$12.37B

负债合计

$7.08B

流动比率

2.96

利息覆盖率

-

债务/EBITDA

0.00

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

一般情形合理估值

公允价值

$194.53

当前价格

$204.55

安全边际

-5.2%

公允价值区间

$154.43 - $234.63

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$241.93
现金流折现法(DCF):$162.07
市盈率法(P/E):$157.12
格雷厄姆成长公式:$162.16
盈利能力价值(EPV):$21.31
合理市净率(P/B):$26.00
股息折现模型(戈登模型):数据不足,无法计算
P/FFO(运营资金):$45.47
周期中段收益:$60.10
市销率法(P/S):$42.16
分析师共识:强力买入 (33B / 2H / 0S)
最近财报超预期:+13.01%

估值指标

市盈率(P/E)

64.43

ROE

28.4%

市净率(P/B)

17.35

P/FCF

49.81

毛利率

63.0%

ROIC

21.3%

盈利能力雷达图

价值创造(经济护城河)

ROIC

21.3%

WACC

13.2%

ROIC − WACC

+8.0 pp

ROIC 超过资本成本:公司正在为股东创造价值。

基本面分析标准

通过(20)

  • EPS shows upward trend
  • EPS CAGR 16.21%
  • Price CAGR 41.86%
  • ROIC 21.3%
  • Gross Margin 63.0%
  • Debt/Equity ratio
  • Operating Margin 43.1%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Debt/EBITDA
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE 30.8%
  • Revenue Growth 5Y 31.2%
  • Analyst Consensus 94% Buy
  • Earnings Surprise avg 7.0%
  • PEG Ratio 1.58
  • Earnings Quality (OCF/NI) 1.31
  • Share Dilution -0.2%

未通过(6)

  • P/FCF 49.81
  • P/B Ratio 17.35
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Net Margin Trend 38.4% vs 40.9%
  • Piotroski F-Score 4/9

不可用(2)

  • Dividend Payout NaN%
  • Interest Coverage

Piotroski F-评分

4/9

信号混杂:部分领域需关注

score
criteria

盈利质量

1.31

高质量:盈利有现金流支撑

股权稀释

-0.2%

正在回购股份,对股东友好

机构持股

公司治理

管理团队

姓名职位年龄
Ms. Jayshree V. UllalCEO & Chairperson64
Mr. Kenneth Duda Ph.D.Co-Founder, President, CTO & Director53
Mr. Todd NightingalePresident & COO45
Ms. Chantelle Y. BreithauptSenior VP & CFO53
Dr. Andreas B. Bechtolsheim Ph.D.Co-Founder & Chief Architect70
Mr. Sean ChristoffersonVP & General Counsel-
Mr. Mark FossSenior Vice President of Global Operations & Marketing-
Mr. Christopher SchmidtChief Sales Officer-
Ms. Isabelle Bertin-BaillyGroup Vice President of Worldwide Human Resources & Operations-
Mr. Hugh HolbrookChief Development Officer-

审计风险

1

董事会风险

10

薪酬风险

10

股东权利风险

10

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

文件

  • 年度报告(10-K)

    对公司业务、财务业绩和风险的年度概述。

    提交日期:2026-02-17

    查看文件
  • 季度报告(10-Q)

    最近三个月财务表现的最新情况。

    提交日期:2026-08-05

    查看文件
  • 临时报告(8-K)

    关于重大事件(如管理层变动或重要公告)的通知。

    提交日期:2026-08-04

    查看文件

via SEC EDGAR

损益历史

via SEC EDGAR

Latest News

Recent headlines for ANET, sourced from Markets Gazette.

  • 5/15/2026POSITIVE
    Here's How Much $1000 Invested In Arista Networks 10 Years Ago Would Be Worth Today

    An investment of $1000 in Arista Networks (ANET) a decade ago would have grown to approximately $15,000 today, representing a staggering 1400% return. This performance significantly outpaces the broader market, highlighting the company's substantial growth and market leadership in high-speed networking solutions for data centers and cloud computing. Investors who held ANET through this period have benefited immensely from its innovation in Ethernet switching and its strategic positioning in the rapidly expanding AI infrastructure market.

  • 5/5/2026NEUTRAL
    Full Transcript: Arista Networks Q1 2026 Earnings Call

    Arista Networks Inc. held its Q1 2026 earnings call on May 5, 2026. The transcript details discussions on financial performance, strategic initiatives, and future outlook. While specific financial figures and forward-looking statements were presented, the provided information is a transcript of the call itself, not a summary of its outcomes or market reactions. Investors should review the full transcript for detailed insights into the company's operational performance, competitive positioning, and management's guidance. The call likely covered topics such as revenue growth, product development, and market trends impacting the networking industry.

  • 4/9/2026POSITIVE
    $100 Invested In Arista Networks 5 Years Ago Would Be Worth This Much Today

    An investment of $100 in Arista Networks five years ago would have yielded a significant return, underscoring the company's strong performance and growth trajectory. While specific figures are not provided in the title, such a statement implies substantial capital appreciation, likely driven by robust revenue growth, market share gains in the networking hardware sector, and successful product innovation. Investors who held ANET stock would have benefited from the company's ability to capitalize on increasing demand for high-speed networking solutions, particularly in data centers and cloud computing environments. This historical performance suggests a positive outlook for the company's future prospects.

  • 4/7/2026POSITIVE
    Arista Networks To Rally Around 43%? Here Are 10 Top Analyst Forecasts For Tuesday

    Arista Networks Inc. is poised for a potential 43% rally, according to ten top analyst forecasts for Tuesday. While specific details of the analyst ratings were not disclosed in the provided snippet, the consensus among Wall Street analysts indicates a significantly positive outlook for the company. This collective bullish sentiment suggests that analysts have identified strong fundamental drivers or favorable market conditions that could propel Arista Networks' stock higher. Investors should monitor Arista Networks for potential upward price movement based on these updated analyst expectations.

  • 3/23/2026POSITIVE
    Here's How Much $100 Invested In Arista Networks 10 Years Ago Would Be Worth Today

    An investment of $100 in Arista Networks (ANET) a decade ago would have yielded a substantial return, illustrating the company's impressive growth trajectory. While specific figures for the 10-year period are not detailed in this snippet, the premise highlights Arista's consistent performance and market expansion in the networking solutions sector. Investors who held ANET stock over the past ten years have likely benefited from significant capital appreciation, driven by strong demand for high-speed networking hardware and software, particularly within data centers and cloud environments. This historical performance underscores Arista's strategic positioning and execution.

  • 2/26/2026POSITIVE
    Should You Buy Arista Networks Before Its Next Earnings Report?

    Markets Gazette highlights Arista Networks, a key player in AI infrastructure, suggesting it might be an overlooked stock with significant growth potential. Analysts are examining whether the company, currently trading below its perceived value, could quietly power its way towards $200 per share. The upcoming earnings report will be crucial in confirming these expectations and providing clarity on its growth trajectory within the artificial intelligence sector. Investors are advised to closely monitor the results to assess the validity of this bullish outlook and its impact on the stock's valuation.

  • 2/26/2026POSITIVE
    1 Underrated Artificial Intelligence (AI) Stock to Buy Before It Jumps 33%, According to Wall Street

    Arista Networks, a pivotal player in high-performance networking, is highlighted by Wall Street as an underrated AI stock poised for substantial growth. Analysts project a potential jump of 33%, fueled by the company's bright prospects in artificial intelligence. Despite potentially being overlooked previously, Arista's networking solutions are critical for AI infrastructure, strategically positioning it to capitalize on the sector's expansion. Investors should view Arista as a compelling buying opportunity before the market fully recognizes its intrinsic value and its increasing role within the broader technology ecosystem.

via Markets Gazette