As of 2024-12-13, the Intrinsic Value of Equifax Inc (EFX) is
196.89 USD. This Equifax valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 265.29 USD, the upside of Equifax Inc is
-25.80%.
The range of the Intrinsic Value is 115.20 - 495.17 USD
196.89 USD
Intrinsic Value
Equifax Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
115.20 - 495.17 |
196.89 |
-25.8% |
| DCF (Growth 10y) |
144.51 - 555.12 |
233.43 |
-12.0% |
| DCF (EBITDA 5y) |
124.93 - 277.99 |
203.94 |
-23.1% |
| DCF (EBITDA 10y) |
148.73 - 319.81 |
232.28 |
-12.4% |
| Fair Value |
22.69 - 22.69 |
22.69 |
-91.45% |
| P/E |
116.36 - 175.71 |
149.95 |
-43.5% |
| EV/EBITDA |
95.07 - 225.52 |
153.35 |
-42.2% |
| EPV |
69.74 - 108.51 |
89.13 |
-66.4% |
| DDM - Stable |
46.67 - 182.29 |
114.48 |
-56.8% |
| DDM - Multi |
95.61 - 281.84 |
141.78 |
-46.6% |
Equifax Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32,882.69 |
| Beta |
1.46 |
| Outstanding shares (mil) |
123.95 |
| Enterprise Value (mil) |
37,886.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.52% |
| Cost of Debt |
4.67% |
| WACC |
7.80% |