Equinix, Inc.
Bear Case (25th pct.)
-77.8% vs price
Base Case (Median)
-74.9% vs price
Bull Case (75th pct.)
-62.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-315.68 | -131.0% | High (40%) |
| PE Comparable | $230.90 | -77.3% | Medium (25%) |
| Growth Trajectory DCF | $856.63 | -16.0% | Medium (20%) |
| Graham Number | $224.80 | -77.9% | Low (10%) |
| EV/EBITDA | $416.01 | -59.2% | Medium (20%) |
| EV/FCF | $279.93 | -72.5% | Medium (20%) |
Based on 6 out of 8 methods, EQIX appears overvalued at the current price of $1019.28. The base case fair value of $255.41 implies 74.9% 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.