Equinix, Inc.
Bear Case (25th pct.)
-80.5% vs price
Base Case (Median)
-80.2% vs price
Bull Case (75th pct.)
-62.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-389.96 | -135.6% | High (40%) |
| PE Comparable | $213.86 | -80.5% | Medium (25%) |
| Growth Trajectory DCF | $820.39 | -25.1% | Medium (20%) |
| Graham Number | $216.84 | -80.2% | Low (10%) |
| EV/EBITDA | $416.01 | -62.0% | Medium (20%) |
Based on 5 out of 8 methods, EQIX appears overvalued at the current price of $1094.68. The base case fair value of $216.84 implies 80.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.