Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
838.07 USD1,194.09 USD1,570.90 USD
-9.72%
1,194.09 USDCurrent price is close to the base model value.
E
US
EQIX.US · EQUINIX INC
US · US
Latest price1,078.07 USD
30D-12.72%
Vs. base value+240%
Research summary
EQIX.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +65.64% YoY. Current price is about 1,078 USD, while the model base case is about 318 USD; the current price sits +240% 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
Revenue-
Net income1B USD
Free cash flow4B USD
Operating cash flow4B 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 price1,078.07 USD
Base value317.52 USD
Vs. base+240%
Price date2026/04/29
236.62 USD317.52 USD381.70 USD
+240%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
261.87 USD423.67 USD552.04 USD
+154%
423.67 USDCurrent price is 154.5% above the base model value.Adjusted reference: 412.15 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth8.9%
Current price implies roughly 8.9% annualized FCF growth.
8.9%Current price implies roughly 8.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
137.76 USD137.76 USD137.76 USD
+683%
137.76 USDCurrent price is 682.6% 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 | Asset impairment | Impairment | -54M USD | Medium |
| 2025/12/31 | Restructuring charges | Restructuring | -26M USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -368M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -49M USD | Medium |
| 2020/12/31 | Asset impairment | Impairment | -17M USD | Medium |
| 2026/03/31 | Asset impairment | Impairment | -2M USD | Medium |
| 2026/03/31 | Restructuring charges | Restructuring | -5M USD | Medium |
| 2025/09/30 | Asset impairment | Impairment | -7M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -17M USD | Medium |
| 2025/06/30 | Asset impairment | Impairment | -2M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -45M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -48M 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 | - | 1B USD | 1B USD | 4B USD | 13.76 | 14.57 |
| 2024/12/31 | Annual | - | 815M USD | 1B USD | 3B USD | 8.5 | 12.85 |
| 2023/12/31 | Annual | - | 969M USD | - | 3B USD | 10.31 | - |
| 2022/12/31 | Annual | - | 704M USD | - | 3B USD | 7.67 | - |
| 2021/12/31 | Annual | - | 500M USD | - | 3B USD | 5.53 | - |
Ad placement