Fair value (multi-method)
Four independent methods triangulate what EQIX is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,272.19
Method range
$117.43 – $1,335.61
median $1,204.53
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,272.19 | +17.69% |
| Exit multiple | $1,335.61 | +23.56% |
| Analyst target | $1,136.87 | +5.17% |
| Graham number | $117.43 | -89.14% |
- Forward DCF$1,272.19
- Exit multiple$1,335.61
- Analyst target$1,136.87
- Graham number$117.43
Stock price
$1080.95
EPS (TTM)
$14.45
5Y EPS CAGR
26.9%
Fair value @ hist. growth
$1272.19
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
24.6%
per year over your projection horizon
Margin of safety 15.0% vs hist-growth DCF
Historical 5Y CAGR
26.9%
Your model implies
24.6%
Next-year analyst consensus
18.9%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.5% | 21.0% | 20.1% | 19.1% | 18.0% | 16.8% |
| 8.5% | 23.6% | 22.8% | 22.0% | 21.1% | 20.1% |
| 9.5% | 26.0% | 25.4% | 24.6% | 23.9% | 23.0% |
| 10.5% | 28.3% | 27.7% | 27.1% | 26.4% | 25.7% |
| 11.5% | 30.5% | 30.0% | 29.4% | 28.8% | 28.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
1.03
Fair vs growth
Net debt
$21.0B
Total debt − cash
Beta
1.00
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Equinix (EQIX) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation