Valuation Equinix, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 16/01/2026 GMT			5-day change	1st Jan Change
801.78 ^USD	-0.00%		+0.18%	+4.65%

01-15	Former Altera CEO Sandra Rivera assumes role as Vsora's chair of the board	RE
01-15	HSBC Adjusts Price Target on Equinix to $1,050 From $1,020, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	63,635	76,160	60,615	75,613	90,978	78,724	78,724	-
Change	-	19.68%	-20.41%	24.74%	20.32%	-13.47%	0%	-
Enterprise Value (EV) ¹	74,490	88,365	73,766	88,512	104,184	95,885	98,297	100,647
Change	-	18.63%	-16.52%	19.99%	17.71%	-7.97%	2.52%	2.39%
P/E ratio	171x	153x	85.4x	78.1x	111x	54.3x	53.1x	48.8x
PBR	5.89x	6.98x	5.21x	6.09x	6.78x	5.56x	5.59x	5.59x
PEG	-	4.7x	2.2x	2.3x	-6.3x	0.7x	24.2x	5.52x
Capitalization / Revenue	10.6x	11.5x	8.35x	9.23x	10.4x	8.51x	7.82x	7.19x
EV / Revenue	12.4x	13.3x	10.2x	10.8x	11.9x	10.4x	9.77x	9.19x
EV / EBITDA	26.1x	28.1x	21.9x	23.9x	25.4x	21.1x	19.5x	18x
EV / EBIT	70.7x	79.7x	61.4x	61.3x	78.5x	48.7x	44.4x	39.7x
EV / FCF	206x	20,651x	78.9x	203x	569x	-193x	-136x	-199x
FCF Yield	0.49%	0%	1.27%	0.49%	0.18%	-0.52%	-0.73%	-0.5%
Dividend per Share ²	10.64	11.48	-	14.49	17.04	18.79	20.28	22.06
Rate of return	1.49%	1.36%	-	1.8%	1.81%	2.34%	2.53%	2.75%
EPS ²	4.18	5.53	7.67	10.31	8.5	14.78	15.1	16.44
Distribution rate	255%	208%	-	141%	200%	127%	134%	134%
Net sales ¹	5,999	6,636	7,263	8,188	8,748	9,248	10,066	10,950
EBITDA ¹	2,853	3,144	3,370	3,702	4,097	4,554	5,039	5,583
EBIT ¹	1,053	1,108	1,201	1,443	1,328	1,970	2,214	2,532
Net income ¹	369.8	500.2	704.3	969.2	815	1,454	1,505	1,641
Net Debt ¹	10,856	12,205	13,151	12,899	13,206	17,161	19,573	21,923
Reference price ²	714.18	845.84	655.03	805.39	942.89	801.78	801.78	801.78
Nbr of stocks (in thousands)	89,102	90,041	92,538	93,883	96,488	98,186	98,186	-
Announcement Date	10/02/21	16/02/22	15/02/23	14/02/24	12/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EQUINIX, INC.	54.25x	10.37x	21.05x	2.34%	78.72B
AMERICAN TOWER CORPORATION	35.76x	11.46x	17.26x	3.71%	85.94B
DIGITAL REALTY TRUST, INC.	44.73x	11.9x	21.75x	2.99%	56.2B
CROWN CASTLE INC.	103.51x	15.01x	22.43x	5.17%	39.57B
IRON MOUNTAIN INCORPORATED	157.37x	6.48x	17.4x	3.36%	28.36B
SBA COMMUNICATIONS CORPORATION	20.01x	11.9x	17.46x	2.28%	20.68B
LAMAR ADVERTISING COMPANY	22.54x	7.33x	15.62x	4.75%	13.4B
KEPPEL DC REIT	20.57x	17.27x	23.1x	4.55%	4.24B
OUTFRONT MEDIA INC.	34.27x	3.68x	13.52x	5.46%	4.21B
Average	54.78x	10.60x	18.84x	3.85%	36.81B
Weighted average by Cap.	58.44x	11.11x	19.53x	3.39%