Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
348.27 USD602.68 USD813.88 USD
-71.4%
602.68 USDCurrent price is 71.4% below the base model value.
E
US
EFX.US · EQUIFAX INC
US · US
Latest price172.35 USD
30D-16.8%
Vs. base value+66.1%
Research summary
EFX.US latest organized financial period shows revenue grew +6.92% YoY and net income grew +9.3% YoY. Current price is about 172 USD, while the model base case is about 104 USD; the current price sits +66.1% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue6B USD
Net income660M USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price172.35 USD
Base value103.76 USD
Vs. base+66.1%
Price date2026/04/29
85.24 USD103.76 USD116.91 USD
+66.1%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
98.08 USD135.13 USD161.43 USD
+27.54%
135.13 USDCurrent price is 27.5% above the base model value.Adjusted reference: 92.22 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.4%
Current price implies roughly -0.4% annualized FCF growth.
-0.4%Current price implies roughly -0.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
72.39 USD72.39 USD72.39 USD
+138%
72.39 USDCurrent price is 138.1% above the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -39M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -76M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -89M USD | Medium |
| 2021/12/31 | Business sale gain/loss | Asset sale gain/loss | 474K USD | Medium |
| 2025/12/31 | Restructuring charges | Restructuring | -39M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -74M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -5M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -1M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -76M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -131M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 6B USD | 660M USD | 700M USD | 2B USD | 5.32 | 5.64 |
| 2024/12/31 | Annual | 6B USD | 604M USD | 680M USD | 1B USD | 4.84 | 5.45 |
| 2023/12/31 | Annual | 5B USD | 545M USD | 634M USD | 1B USD | 4.4 | 5.12 |
| 2022/12/31 | Annual | 5B USD | 696M USD | - | 757M USD | 5.65 | - |
| 2021/12/31 | Annual | 5B USD | 744M USD | 744M USD | 1B USD | 6.02 | 6.02 |
Ad placement