investorscraft@gmail.com

Intrinsic value of Equinix, Inc. (EQIX)

Previous Close$697.51
Intrinsic Value
Upside potential
Previous Close
$697.51
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh180.47 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Equinix (Nasdaq: EQIX) is the world's digital infrastructure company, enabling digital leaders to harness a trusted platform to bring together and interconnect the foundational infrastructure that powers their success. Equinix enables today's businesses to access all the right places, partners and possibilities they need to accelerate advantage. With Equinix, they can scale with agility, speed the launch of digital services, deliver world-class experiences and multiply their value.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %10.6NaN
Revenue, $6638NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m5530NaN
Operating income, $m1108NaN
EBITDA, $m2782NaN
Interest expense (income), $mNaN
Earnings before tax, $m609NaN
Tax expense, $m109NaN
Net income, $m500NaN

BALANCE SHEET

Cash and short-term investments, $m1666NaN
Total assets, $m27919NaN
Adjusted assets (=assets-cash), $m26253NaN
Average production assets, $m23828NaN
Working capital, $m1351NaN
Total debt, $m14993NaN
Total liabilities, $m17037NaN
Total equity, $m10882NaN
Debt-to-equity ratio1.378NaN
Adjusted equity ratio0.363NaN

CASH FLOW

Net income, $m500NaN
Depreciation, amort., depletion, $m1673NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2725NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2745NaN
Free cash flow, $m5470NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1351
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount