EFX
Equifax Inc
Price:  
240.02 
USD
Volume:  
612,864.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Equifax Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Equifax Inc (EFX) is 196.40 USD. This Equifax valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 240.02 USD, the upside of Equifax Inc is %.

The range of the Intrinsic Value is 112.30 - 521.09 USD

240.02 USD
Stock Price
196.40 USD
Intrinsic Value
Intrinsic Value Details

Equifax Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 112.30 - 521.09 196.40 -18.2%
DCF (Growth 10y) 139.64 - 578.03 230.51 -4.0%
DCF (EBITDA 5y) 119.45 - 218.56 168.04 -30.0%
DCF (EBITDA 10y) 140.28 - 255.71 194.29 -19.1%
Fair Value 22.56 - 22.56 22.56 -90.60%
P/E 105.05 - 171.77 148.70 -38.0%
EV/EBITDA 89.63 - 168.30 125.79 -47.6%
EPV 68.73 - 108.49 88.61 -63.1%
DDM - Stable 47.64 - 188.88 118.26 -50.7%
DDM - Multi 94.45 - 283.73 140.86 -41.3%

Equifax Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 29,668.87
Beta 2.09
Outstanding shares (mil) 123.61
Enterprise Value (mil) 35,093.17
Market risk premium 4.60%
Cost of Equity 8.39%
Cost of Debt 4.89%
WACC 7.64%