ANET Arista Networks, Inc.
Technology
Price
$215.36
Intrinsic value
$70.31
Buy price
$56.24
Discount
-206.3%
Live signals
Daily bars as of Oct 8, 2026Nothing firing right now - no PAM pattern in the last 5 daily bars, and no DR1 support reclaim in the last 5 weekly bars. Technical confluence is NONE (0/3) - see the chart below.
DCF walkthrough
Near-term growth (g1)25.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $5,306,600,000.00
- Total debt
- $0.00
- Cash & STI
- $13,343,299,584.00
- Shares out.
- 1,276,000,000
Overvalued
Intrinsic value$70.31
Buy price (with MOS)$56.24
Current price$215.36
Discount to intrinsic value-206.3%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 28.4%
- Current ROE
- 28.4%
- Minimum ROE
- 27.7%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.00x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.31x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim (see Live signals above for when it fired).
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 0%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.