Stock Analysis on Net

Arista Networks Inc. (NYSE:ANET)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Arista Networks Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income 2,087,321 1,352,446 840,854 634,557 859,867
Add: Income tax expense 334,705 229,350 90,025 104,306 2,403
Earnings before tax (EBT) 2,422,026 1,581,796 930,879 738,863 862,270
Add: Interest expense
Earnings before interest and tax (EBIT) 2,422,026 1,581,796 930,879 738,863 862,270
Add: Depreciation, amortization and other 70,630 62,700 50,334 35,158 32,849
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,492,656 1,644,496 981,213 774,021 895,119

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Arista Networks Inc. EBITDA increased from 2021 to 2022 and from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

Arista Networks Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 113,944,830
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,492,656
Valuation Ratio
EV/EBITDA 45.71
Benchmarks
EV/EBITDA, Competitors1
Apple Inc. 25.89
Cisco Systems Inc. 15.25
Super Micro Computer Inc. 15.66
EV/EBITDA, Sector
Technology Hardware & Equipment 25.59
EV/EBITDA, Industry
Information Technology 36.39

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Arista Networks Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 77,999,382 40,318,962 36,582,874 20,863,198 14,367,210
Earnings before interest, tax, depreciation and amortization (EBITDA)2 2,492,656 1,644,496 981,213 774,021 895,119
Valuation Ratio
EV/EBITDA3 31.29 24.52 37.28 26.95 16.05
Benchmarks
EV/EBITDA, Competitors4
Apple Inc. 21.66 19.15 20.47 23.12 13.59
Cisco Systems Inc. 12.16 10.52 15.05 9.69 11.36
Super Micro Computer Inc. 16.77 10.50 11.19 10.65 7.75
EV/EBITDA, Sector
Technology Hardware & Equipment 20.69 18.24 19.98 20.90 13.22
EV/EBITDA, Industry
Information Technology 23.65 18.58 20.64 19.71 14.59

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 77,999,382 ÷ 2,492,656 = 31.29

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Arista Networks Inc. EV/EBITDA ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.