EQIX · Equinix, Inc.
$1091.302026-07-21Sector: Real Estate; Industry: REIT - Specialty; Sub-Industry: Data Center REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$30
-97.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-6 · $37) Analysts Range ($894 · $1250) 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 |
|---|
| 2024.Q1 | $8.2B | — | 17.6% | 13.4% | $1.2B | −$1.2B | $48MM | 8.4% | — | 5.1% | $24.7B | $9.82 | — |
| 2024.Q4 | $8.2B | 0.0% | 17.6% | 16.5% | $1.2B | −$681MM | $524MM | 9.0% | — | 4.8% | $25.5B | $9.82 | — |
| 2025.Q1 | $8.7B | 6.8% | 15.2% | 15.0% | $1.1B | −$667MM | $461MM | 8.9% | — | 4.4% | $26.3B | $8.26 | — |
| 2025.Q4 | $8.7B | 0.0% | 15.2% | 10.6% | $1.2B | −$771MM | $416MM | 9.0% | — | 4.2% | $30.2B | $8.26 | — |
| 2026.Q1 | $9.5B | 8.1% | 20.8% | 10.5% | $1.8B | −$3.3B | −$1.6B | 8.7% | — | 5.7% | $31.2B | $14.40 | 54.8 |
| italics below = DCF projection · 10yr Rev CAGR: 7.8% |
| 2027.Q1 | $10.5B | +11.2% | 20.8% | 11.5% | $1.9B | −$2.2B | −$300MM | 8.6% | −$276MM | 6.0% | $33.4B | $19.61 | 55.7 |
| 2028.Q1 | $11.6B | +9.9% | 21.2% | 12.4% | $2.1B | −$2.5B | −$368MM | 8.6% | −$312MM | 6.2% | $35.9B | $21.70 | 50.3 |
| 2029.Q1 | $12.7B | +10.2% | 21.5% | 13.4% | $2.4B | −$3.3B | −$907MM | 8.6% | −$708MM | 6.3% | $39.2B | $24.07 | 45.3 |
| 2030.Q1 | $14.0B | +10.1% | 21.9% | 14.3% | $2.6B | −$2.8B | −$171MM | 8.6% | −$123MM | 6.5% | $42.0B | $26.65 | 40.9 |
| 2031.Q1 | $15.1B | +8.1% | 22.6% | 15.3% | $2.9B | −$2.6B | $304MM | 8.6% | $201MM | 6.7% | $44.6B | $29.44 | 37.1 |
|
| Term. Yr+ | $20.8B | 4.1% | 22.6% | 20.0% | $3.8B | −$1.8B | $2.0B | 8.6% | $19.2B | 8.6% | — | — | — |
Active scenario IV: $30 (-97.2% vs market)