Is Equinix undervalued or overvalued?
As of 2025-03-18, the Intrinsic Value of Equinix Inc (EQIX) is 446.71 USD. This Equinix valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 857.25 USD, the upside of Equinix Inc is -47.90%. This means that Equinix is overvalued by 47.90%.
The range of the Intrinsic Value is 192.53 - 2,618.04 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 192.53 - 2,618.04 | 446.71 | -47.9% |
| DCF (Growth 10y) | 319.83 - 3,489.72 | 653.69 | -23.7% |
| DCF (EBITDA 5y) | 667.36 - 900.97 | 748.13 | -12.7% |
| DCF (EBITDA 10y) | 777.66 - 1,141.06 | 912.02 | 6.4% |
| Fair Value | 118.29 - 118.29 | 118.29 | -86.20% |
| P/E | 264.10 - 337.28 | 294.98 | -65.6% |
| EV/EBITDA | 409.81 - 702.86 | 556.89 | -35.0% |
| EPV | (108.13) - (92.81) | (100.47) | -111.7% |
| DDM - Stable | 111.75 - 742.22 | 426.99 | -50.2% |
| DDM - Multi | 334.30 - 1,432.58 | 513.53 | -40.1% |
| Market Cap (mil) | 83,436.14 |
| Beta | 0.90 |
| Outstanding shares (mil) | 97.33 |
| Enterprise Value (mil) | 97,841.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.13% |
| Cost of Debt | 5.04% |
| WACC | 6.61% |