EQUIFAX INC (EFX)
Services-Consumer Credit Reporting, Collection Agencies · Technology · $12.7B
Intrinsic Value (Consensus)
$126.28
Current Price
$106.40
Margin of Safety
+18.7%
18.7% Below Intrinsic Value
Value: $126
Price: $106
Valuation Model Estimates
Current Price: $106.40
DCF (Discounted Cash Flow)
$259.05
Graham Number
$67.97
Earnings Power Value
$51.65
Relative Value (P/E)
$106.40
Dividend Discount Model
$146.35
Consensus Value
$126.28
Model Assumptions
Discount Rate
10.3%
Growth Rate
9.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $5.32
- EPS (Forward)
- $5.85
- Book Value
- $38.59
- P/E Ratio
- 20.0
- Forward P/E
- 18.2
- PEG Ratio
- —
- ROE
- 14.3%
- Debt/Equity
- 111%
- Revenue Growth
- 6.9%
- Earnings Growth
- 9.9%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance