Valuation Equinix, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 21:00:21 11/09/2024 BST			5-day change	1st Jan Change
864.94 ^USD	+0.02%		+4.88%	+7.77%

09-09	Equinix Insider Sold Shares Worth $490,036, According to a Recent SEC Filing	MT
09-09	Citic Securities Initiates Equinix at Buy With $950 Price Target	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	49,777	63,635	76,160	60,615	75,613	82,107	-	-
Change	-	27.84%	19.68%	-20.41%	24.74%	8.59%	-	-
Enterprise Value (EV) ¹	59,723	74,490	88,365	73,766	88,512	97,040	98,185	99,044
Change	-	24.73%	18.63%	-16.52%	19.99%	9.64%	1.18%	0.88%
P/E ratio	97.4x	171x	153x	85.4x	78.1x	76.1x	67.4x	58.8x
PBR	5.63x	5.89x	6.98x	5.21x	6.09x	6.59x	6.67x	6.68x
PEG	-	-5.7x	4.7x	2.2x	2.3x	7.4x	5.2x	4x
Capitalization / Revenue	8.95x	10.6x	11.5x	8.35x	9.23x	9.39x	8.66x	7.99x
EV / Revenue	10.7x	12.4x	13.3x	10.2x	10.8x	11.1x	10.4x	9.64x
EV / EBITDA	22.2x	26.1x	28.1x	21.9x	23.9x	23.7x	21.6x	19.7x
EV / EBIT	51.1x	70.7x	79.7x	61.4x	61.3x	59.2x	51.1x	43.8x
EV / FCF	-688x	206x	20,651x	108x	203x	185x	117x	-
FCF Yield	-0.15%	0.49%	0%	0.93%	0.49%	0.54%	0.85%	-
Dividend per Share ²	9.84	10.64	11.48	-	14.49	17.16	18.75	20.63
Rate of return	1.69%	1.49%	1.36%	-	1.8%	1.98%	2.17%	2.39%
EPS ²	5.99	4.18	5.53	7.67	10.31	11.36	12.83	14.71
Distribution rate	164%	255%	208%	-	141%	151%	146%	140%
Net sales ¹	5,562	5,999	6,636	7,263	8,188	8,741	9,483	10,272
EBITDA ¹	2,688	2,853	3,144	3,370	3,702	4,101	4,541	5,021
EBIT ¹	1,170	1,053	1,108	1,201	1,443	1,638	1,922	2,263
Net income ¹	507.4	369.8	500.2	704.3	969.2	1,090	1,249	1,426
Net Debt ¹	9,946	10,856	12,205	13,151	12,899	14,933	16,078	16,937
Reference price ²	583.70	714.18	845.84	655.03	805.39	864.78	864.78	864.78
Nbr of stocks (in thousands)	85,279	89,102	90,041	92,538	93,883	94,945	-	-
Announcement Date	12/02/20	10/02/21	16/02/22	15/02/23	14/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EQUINIX, INC.	76.09x	11.1x	23.66x	+1.98%	82.11B
AMERICAN TOWER CORPORATION	34.58x	13.08x	20.39x	+2.67%	113B
CROWN CASTLE INC.	44.04x	11.58x	18.2x	+5.22%	52.12B
DIGITAL REALTY TRUST, INC.	97.83x	12.06x	23.38x	+3.12%	51.32B
IRON MOUNTAIN INCORPORATED	101.9x	7.63x	21.28x	+2.34%	33.49B
SBA COMMUNICATIONS CORPORATION	34.15x	14.26x	20.04x	+1.62%	26.07B
LAMAR ADVERTISING COMPANY	24.02x	7.08x	15.22x	+4.39%	12.59B
KEPPEL DC REIT	22.97x	17.78x	22.94x	+4.25%	2.84B
OUTFRONT MEDIA INC.	11.12x	2.85x	11.35x	+8.56%	2.7B
UNITI GROUP INC.	11.56x	5.96x	7.38x	+11.52%	1.27B
Average	45.83x	10.34x	18.38x	+4.57%	37.79B
Weighted average by Cap.	58.74x	11.64x	21.00x	+2.98%