EQUINIX INC (EQIX)
Real Estate Investment Trusts · Financial Services · $108.0B
Intrinsic Value (Consensus)
$206.53
Current Price
$1094.68
Margin of Safety
-81.1%
81.1% Above Intrinsic Value
Value: $207
Price: $1095
Valuation Model Estimates
Current Price: $1094.68
DCF (Discounted Cash Flow)
$1852.59
Graham Number
$210.81
Earnings Power Value
$133.59
Relative Value (P/E)
$275.20
Dividend Discount Model
$1720.00
Consensus Value
$206.53
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Health Score
C
53
Profitability
15/25
Strength
15/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 108%
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $13.76
- EPS (Forward)
- $16.51
- Book Value
- $143.54
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.5%
- Debt/Equity
- 108%
- Revenue Growth
- 5.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.9%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance