Research / Stock / EQIX

EQIX

EQUINIX INC

FY2025Mkt cap 105.5BFinancial

1073.44

+18.24 +1.73%

close 2026-08-25

Assumptions

FCF growth rate

18.0%

Market-implied growth can't be solved here (base FCF is not positive).

No trailing FCF growth rate — the series crosses zero or is too short, and a CAGR through a negative is not a number worth printing.

Projection years

10 yrs

Terminal growth

3.00%

Discount rate (WACC)

7.77%

7.8% derived for this company beta 0.85 (1254d vs the S&P 500) · cost of equity 8.5% = 4.7% risk-free + 0.85 × 4.5% premium · 13% debt at 3.2%, taxed at 11%

Fair value DCF model

$-287.04

-126.7%

Overvalued

Current price $1073.44Enterprise value -28.2B

Bear $-420.11 (13.0% growth)Bull $-194.52 (23.0%)

market $1073.44

Today's market price is above even the bull case · band = your growth ±5pts, same model

Y10

Present value of each projected year, Y1–Y10

24% the 10 forecast years76% terminal value

Over three quarters of this valuation sits beyond the forecast horizon, in a single assumption about growth forever. Lengthening the projection or lowering terminal growth moves that share.

Same industry · REITs · trailing P/E for context

WELLP/E 173168.3B PLDP/E 40134.0B AMTP/E 3383.2B OP/E 5458.6Bthis P/E: 78

Research / Stock / …

Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.

Assumptions

Fair valuei DCF model

Same industryi · REITs · trailing P/E for context

Assumptions

Fair valuei DCF model

Same industryi · REITs · trailing P/E for context

Fair value DCF model

Same industry · REITs · trailing P/E for context

Fair value DCF model

Same industry · REITs · trailing P/E for context