Stock Analysis on Net

Arista Networks Inc. (NYSE:ANET)

$24.99

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

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

Arista Networks Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income
Add: Income tax expense
Earnings before tax (EBT)
Add: Interest expense
Earnings before interest and tax (EBIT)
Add: Depreciation and amortization
Earnings before interest, tax, depreciation and amortization (EBITDA)

Based on: 10-K (reporting date: 2024-12-31), 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).


An evaluation of the financial performance over the five-year period reveals consistent and significant growth across all major income measures. Net income showed a strong upward trajectory, increasing from 634,557 thousand US dollars in 2020 to 2,852,054 thousand US dollars in 2024. This represents more than a fourfold rise, indicating substantial improvement in profitability and operational efficiency.

Earnings before tax (EBT) and earnings before interest and tax (EBIT) data are identical for all years, reflecting consistent financial reporting and absence of interest expenses. Both metrics grow robustly from 738,863 thousand US dollars in 2020 to 3,265,034 thousand US dollars in 2024, indicating enhanced earnings capacity before tax obligations.

EBITDA, encompassing earnings before interest, tax, depreciation, and amortization, also exhibits a marked increase, rising from 774,021 thousand US dollars in 2020 to 3,327,072 thousand US dollars in 2024. This demonstrates strong cash flow generation and operational performance improvements excluding non-cash charges.

Overall Trends
All key earnings metrics exhibit strong compounded annual growth rates, illustrating progressive financial health and increased operational profitability.
Profitability
The substantial increase in net income relative to earnings before tax indicates effective tax management and sustained business growth contributing to higher net results.
Operational Efficiency
EBIT and EBITDA growth suggest expanding operational scale and improved efficiency, as earnings before non-operating and non-cash expenses rise sharply.
Cash Generation
The steady expansion of EBITDA reflects strong cash flow generation capability, important for funding growth, investment, and shareholder returns.

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)
Earnings before interest, tax, depreciation and amortization (EBITDA)
Valuation Ratio
EV/EBITDA
Benchmarks
EV/EBITDA, Competitors1
Apple Inc.
Cisco Systems Inc.
Dell Technologies Inc.
Super Micro Computer Inc.
EV/EBITDA, Sector
Technology Hardware & Equipment
EV/EBITDA, Industry
Information Technology

Based on: 10-K (reporting date: 2024-12-31).

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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1
Earnings before interest, tax, depreciation and amortization (EBITDA)2
Valuation Ratio
EV/EBITDA3
Benchmarks
EV/EBITDA, Competitors4
Apple Inc.
Cisco Systems Inc.
Dell Technologies Inc.
Super Micro Computer Inc.
EV/EBITDA, Sector
Technology Hardware & Equipment
EV/EBITDA, Industry
Information Technology

Based on: 10-K (reporting date: 2024-12-31), 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).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= ÷ =

4 Click competitor name to see calculations.


Enterprise Value (EV)
The enterprise value of the company demonstrated a persistent and robust upward trajectory over the observed five-year period. Starting at approximately 20.87 billion US dollars at the end of 2020, it nearly doubled by the end of 2021 to 36.59 billion. This growth continued at a slower pace in 2022, reaching 40.32 billion. Notably, in 2023 the enterprise value escalated significantly to 78.00 billion, nearly doubling the prior year’s figure, and further surged to close to 122.75 billion by the end of 2024, indicating strong market valuation expansion.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
EBITDA showed a consistent and substantial increase throughout the period under review. Starting at 774 million US dollars in 2020, EBITDA grew by approximately 26.8% in 2021 to 981 million. Growth accelerated in 2022 with EBITDA reaching around 1.64 billion, followed by an even more pronounced increase in 2023 to approximately 2.49 billion. By the end of 2024, EBITDA had surged to over 3.32 billion, reflecting strong operational performance and improved profitability over time.
EV/EBITDA Ratio
The EV/EBITDA ratio exhibited notable fluctuations rather than a consistent trend. It started at 26.96 in 2020, increased significantly to 37.29 in 2021, which suggests a higher valuation relative to earnings. In 2022, the ratio declined to 24.52, indicating a potential improvement in EBITDA relative to enterprise value or a correction in valuation. However, the ratio again increased sharply to 31.29 in 2023 and further rose to 36.9 by the end of 2024. These fluctuations might reflect changing market expectations, valuation adjustments, or varying growth rates in EV and EBITDA.