As of 2024-12-13, the Intrinsic Value of Equinix Inc (EQIX) is
431.90 USD. This Equinix valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 975.30 USD, the upside of Equinix Inc is
-55.70%.
The range of the Intrinsic Value is 175.40 - 3,119.84 USD
431.90 USD
Intrinsic Value
Equinix Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
175.40 - 3,119.84 |
431.90 |
-55.7% |
| DCF (Growth 10y) |
319.05 - 4,383.53 |
674.89 |
-30.8% |
| DCF (EBITDA 5y) |
750.78 - 982.13 |
877.12 |
-10.1% |
| DCF (EBITDA 10y) |
898.57 - 1,311.84 |
1,106.53 |
13.5% |
| Fair Value |
273.75 - 273.75 |
273.75 |
-71.93% |
| P/E |
331.79 - 411.28 |
376.58 |
-61.4% |
| EV/EBITDA |
553.02 - 654.75 |
614.88 |
-37.0% |
| EPV |
(129.83) - (118.12) |
(123.98) |
-112.7% |
| DDM - Stable |
145.60 - 1,159.93 |
652.76 |
-33.1% |
| DDM - Multi |
341.73 - 1,853.88 |
552.62 |
-43.3% |
Equinix Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
94,106.70 |
| Beta |
0.78 |
| Outstanding shares (mil) |
96.49 |
| Enterprise Value (mil) |
109,003.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.06% |
| Cost of Debt |
6.55% |
| WACC |
6.80% |