Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
EQUINIX INC
Bear Case (25th pct.)
-79.6% vs price
Base Case (Median)
-78.1% vs price
Bull Case (75th pct.)
-76.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $238.41 | -76.7% | Medium (25%) |
| Growth Trajectory DCF | $277.60 | -72.8% | Medium (20%) |
| Graham Number | $224.01 | -78.1% | Low (10%) |
| EV/EBITDA | $208.57 | -79.6% | Medium (20%) |
| EV/FCF | $72.02 | -92.9% | Medium (20%) |
Based on 5 out of 7 methods, EQIX appears overvalued at the current price of $1021.34. The base case fair value of $224.01 implies 78.1% 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.