EQIX Equinix
Intrinsic value$630.03
Price (at call)$1,046.72
Margin of safety
-39.8%
vs market (rating basis)
+20.9%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| AFFO growth (Y1) | 8.3% |
| Terminal AFFO growth | 3.0% |
| AFFO / FFO ratio | 80.0% |
| Beta | 0.97 |
| Failure probability | 0.0% |
| Cost of equity | 9.1% |
Valuation bridge
| PV of AFFO (explicit) | 26.15B |
| PV of terminal value | 36.02B |
| Equity value | 62.17B |
| ÷ shares → per share | $630.03 |
News
bullish +0.60 · 8 articles
- Fresh Off a U.S. Funding Deal, This Quantum Start-Up Is Moving Into Data Centers
- Equinix’s AI Power-Grid Push Might Change The Case For Investing In Equinix (EQIX)
- Why Is Equinix (EQIX) Up 2.8% Since Last Earnings Report?
- Equinix (EQIX) Files FERC Comments, Is The 12% Upside Already Priced In?
- Equinix (EQIX) Urges FERC To Adopt Urgent PJM Reliability Reforms
- Equinix Sees AI Infrastructure Demand Surge as Enterprises Modernize Legacy Systems
- Do Wall Street Analysts Like Equinix Stock?
- SGA Is Betting on Equinix (EQIX) as AI Demand Accelerates
Projected AFFO
| Yr | FFO | AFFO | Growth | PV |
|---|---|---|---|---|
| 1 | 4.03B | 3.22B | 8.3% | 2.95B |
| 2 | 4.33B | 3.47B | 7.7% | 2.91B |
| 3 | 4.64B | 3.71B | 7.1% | 2.86B |
| 4 | 4.94B | 3.96B | 6.5% | 2.79B |
| 5 | 5.24B | 4.19B | 5.9% | 2.71B |
| 6 | 5.52B | 4.41B | 5.3% | 2.61B |
| 7 | 5.78B | 4.62B | 4.8% | 2.51B |
| 8 | 6.02B | 4.82B | 4.2% | 2.39B |
| 9 | 6.24B | 4.99B | 3.6% | 2.27B |
| 10 | 6.42B | 5.14B | 3.0% | 2.14B |