As of 2025-01-23, the Intrinsic Value of Equifax Inc (EFX) is
173.92 USD. This Equifax valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 271.88 USD, the upside of Equifax Inc is
-36.00%.
The range of the Intrinsic Value is 101.81 - 423.33 USD
173.92 USD
Intrinsic Value
Equifax Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.81 - 423.33 |
173.92 |
-36.0% |
| DCF (Growth 10y) |
128.22 - 475.16 |
206.66 |
-24.0% |
| DCF (EBITDA 5y) |
121.69 - 267.78 |
196.90 |
-27.6% |
| DCF (EBITDA 10y) |
141.57 - 305.80 |
221.03 |
-18.7% |
| Fair Value |
22.69 - 22.69 |
22.69 |
-91.65% |
| P/E |
111.37 - 173.50 |
143.24 |
-47.3% |
| EV/EBITDA |
95.57 - 218.72 |
156.05 |
-42.6% |
| EPV |
63.23 - 103.03 |
83.13 |
-69.4% |
| DDM - Stable |
42.46 - 160.33 |
101.39 |
-62.7% |
| DDM - Multi |
86.43 - 247.15 |
127.30 |
-53.2% |
Equifax Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
33,699.53 |
| Beta |
1.38 |
| Outstanding shares (mil) |
123.95 |
| Enterprise Value (mil) |
38,702.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.01% |
| Cost of Debt |
4.67% |
| WACC |
8.21% |