As of 2025-05-23, the Intrinsic Value of Equinix Inc (EQIX) is 580.74 USD. This Equinix valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 866.50 USD, the upside of Equinix Inc is -33.00%.
The range of the Intrinsic Value is 245.94 - 5,949.58 USD
Based on its market price of 866.50 USD and our intrinsic valuation, Equinix Inc (EQIX) is overvalued by 33.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 245.94 - 5,949.58 | 580.74 | -33.0% |
| DCF (Growth 10y) | 362.02 - 7,274.37 | 769.56 | -11.2% |
| DCF (EBITDA 5y) | 729.27 - 919.42 | 803.27 | -7.3% |
| DCF (EBITDA 10y) | 838.30 - 1,139.44 | 960.47 | 10.8% |
| Fair Value | 133.87 - 133.87 | 133.87 | -84.55% |
| P/E | 257.76 - 329.31 | 298.16 | -65.6% |
| EV/EBITDA | 513.07 - 668.36 | 600.40 | -30.7% |
| EPV | (111.64) - (96.41) | (104.03) | -112.0% |
| DDM - Stable | 147.56 - 1,368.27 | 757.92 | -12.5% |
| DDM - Multi | 359.35 - 2,206.47 | 585.18 | -32.5% |
| Market Cap (mil) | 84,761.03 |
| Beta | 0.80 |
| Outstanding shares (mil) | 97.82 |
| Enterprise Value (mil) | 99,931.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.53% |
| Cost of Debt | 4.80% |
| WACC | 6.10% |