EFX · Equifax Inc.
$182.392026-05-17Sector: Industrials; Industry: Consulting Services; Sub-Industry: Research & Consulting Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$46
-74.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($45 · $47) Analysts Range ($195 · $285) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $4.9B | — | 23.1% | 21.2% | $897MM | −$2.9B | −$2.0B | 10.5% | — | 10.4% | $8.7B | $6.09 | — |
| 2022.Q4 | $5.1B | 4.0% | 20.6% | 24.7% | $795MM | −$1.0B | −$221MM | 10.6% | — | 8.8% | $9.5B | $5.69 | — |
| 2023.Q4 | $5.3B | 2.8% | 17.7% | 23.1% | $718MM | −$301MM | $417MM | 10.3% | — | 7.4% | $10.0B | $4.46 | — |
| 2024.Q4 | $5.7B | 7.9% | 18.3% | 25.1% | $781MM | $191MM | $972MM | 10.9% | — | 7.9% | $9.6B | $4.94 | — |
| 2025.Q4 | $6.1B | 6.9% | 18.0% | 25.8% | $813MM | $286MM | $1.1B | 11.0% | — | 8.5% | $9.5B | $5.40 | 20.4 |
| italics below = DCF projection · 10yr Rev CAGR: 6.2% |
| 2026.Q4 | $6.8B | +11.2% | 18.1% | 25.2% | $914MM | −$1.1B | −$183MM | 10.0% | −$167MM | 9.1% | $10.6B | $7.48 | 24.4 |
| 2027.Q4 | $7.4B | +9.5% | 20.8% | 24.6% | $1.2B | −$1.1B | $93MM | 9.9% | $77MM | 10.4% | $11.7B | $9.48 | 19.2 |
| 2028.Q4 | $8.1B | +9.4% | 21.3% | 24.0% | $1.3B | −$1.2B | $110MM | 9.7% | $83MM | 10.7% | $12.9B | $10.70 | 17.0 |
| 2029.Q4 | $8.6B | +6.8% | 23.5% | 23.5% | $1.6B | −$971MM | $585MM | 9.6% | $403MM | 11.6% | $13.8B | $12.72 | 14.3 |
| 2030.Q4 | $9.0B | +4.4% | 23.5% | 22.9% | $1.6B | −$690MM | $946MM | 9.4% | $595MM | 11.5% | $14.5B | $13.38 | 13.6 |
|
| Term. Yr+ | $11.5B | 4.1% | 17.4% | 20.0% | $1.6B | −$764MM | $838MM | 8.6% | $7.6B | 8.6% | — | — | — |
Active scenario IV: $46 (-74.7% vs market)