Arista Networks, Inc. (ANET) DCF Valuation

Arista Networks, Inc. (ANET) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Arista Networks, Inc. (ANET) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment choices with the Arista Networks, Inc. (ANET) DCF Calculator! Review authentic financial data for Arista, adjust growth predictions and expenses, and instantly observe how these changes affect the intrinsic value of Arista Networks, Inc. (ANET).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,410.7 2,317.5 2,948.0 4,381.3 5,860.2 7,408.9 9,366.9 11,842.5 14,972.2 18,929.1
Revenue Growth, % 0 -3.87 27.21 48.62 33.75 26.43 26.43 26.43 26.43 26.43
EBITDA 838.6 699.7 975.1 1,589.8 2,327.9 2,579.2 3,260.9 4,122.7 5,212.2 6,589.7
EBITDA, % 34.79 30.19 33.08 36.29 39.72 34.81 34.81 34.81 34.81 34.81
Depreciation 32.4 61.2 65.8 62.7 70.6 131.2 165.8 209.7 265.1 335.1
Depreciation, % 1.34 2.64 2.23 1.43 1.21 1.77 1.77 1.77 1.77 1.77
EBIT 806.2 638.5 909.3 1,527.1 2,257.2 2,448.1 3,095.1 3,913.0 4,947.2 6,254.6
EBIT, % 33.44 27.55 30.84 34.86 38.52 33.04 33.04 33.04 33.04 33.04
Total Cash 2,724.4 2,872.9 3,408.3 3,023.7 5,008.0 6,734.3 8,514.0 10,764.1 13,608.9 17,205.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 392.0 389.5 516.5 923.1 1,024.6
Account Receivables, % 16.26 16.81 17.52 21.07 17.48
Inventories 243.8 479.7 650.1 1,289.7 1,945.2 1,711.4 2,163.7 2,735.5 3,458.4 4,372.4
Inventories, % 10.11 20.7 22.05 29.44 33.19 23.1 23.1 23.1 23.1 23.1
Accounts Payable 92.1 134.2 202.6 232.6 435.1 433.0 547.4 692.0 874.9 1,106.2
Accounts Payable, % 3.82 5.79 6.87 5.31 7.42 5.84 5.84 5.84 5.84 5.84
Capital Expenditure -15.8 -15.4 -64.7 -44.6 -34.4 -75.9 -95.9 -121.3 -153.3 -193.8
Capital Expenditure, % -0.65338 -0.66382 -2.2 -1.02 -0.58759 -1.02 -1.02 -1.02 -1.02 -1.02
Tax Rate, % 13.82 13.82 13.82 13.82 13.82 13.82 13.82 13.82 13.82 13.82
EBITAT 804.0 548.4 821.3 1,305.7 1,945.3 2,191.6 2,770.8 3,503.1 4,428.8 5,599.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 276.9 402.9 593.4 307.5 1,427.1 2,182.3 2,153.8 2,723.0 3,442.6 4,352.4
WACC, % 9.53 9.53 9.53 9.53 9.53 9.53 9.53 9.53 9.53 9.53
PV UFCF
SUM PV UFCF 11,012.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 4,527
Terminal Value 81,840
Present Terminal Value 51,914
Enterprise Value 62,926
Net Debt -1,939
Equity Value 64,865
Diluted Shares Outstanding, MM 1,269
Equity Value Per Share 51.13

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Arista Networks, Inc.'s (ANET) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that adapts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive Historical Data: Arista Networks’ financial statements and detailed forecasts included.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view Arista Networks’ intrinsic value as it updates live.
  • Intuitive Visualizations: Engaging dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Arista Networks data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Arista Networks’ intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Arista Networks, Inc. (ANET)?

  • Accuracy: Utilizes real Arista financial data to ensure precision.
  • Flexibility: Tailored for users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive interface designed for all users, regardless of financial modeling expertise.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Arista Networks, Inc. (ANET) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Arista Networks, Inc. (ANET).
  • Consultants: Deliver professional valuation insights on Arista Networks, Inc. (ANET) to clients quickly and accurately.
  • Business Owners: Understand how leading tech companies like Arista Networks, Inc. (ANET) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Arista Networks, Inc. (ANET).

What the Template Contains

  • Historical Data: Includes Arista Networks, Inc. (ANET)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Arista Networks, Inc. (ANET)’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Arista Networks, Inc. (ANET)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.