Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Equinix, Inc. (EQIX)

Previous Close$764.05
Intrinsic Value$191.00
Upside potential  -75%
Previous Close
$764.05
Intrinsic Value
$191.00*
Potential        
-75%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %9.5NaN
Revenue, $7263NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6063NaN
Operating income, $m1201NaN
EBITDA, $m2955NaN
Interest expense (income), $mNaN
Earnings before tax, $m829NaN
Tax expense, $m125NaN
Net income, $m704NaN

BALANCE SHEET

Cash and short-term investments, $m1906NaN
Total assets, $m30311NaN
Adjusted assets (=assets-cash), $m28404NaN
Average production assets, $m23477NaN
Working capital, $m1467NaN
Total debt, $m14906NaN
Total liabilities, $m18805NaN
Total equity, $m11506NaN
Debt-to-equity ratio1.295NaN
Adjusted equity ratio0.338NaN

CASH FLOW

Net income, $m704NaN
Depreciation, amort., depletion, $m1754NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2963NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2276NaN
Free cash flow, $m5240NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1467
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount