Equinix, Inc. (EQIX) DCF Valuation

Valoración de DCF de Equinix, Inc. (EQIX)

US | Real Estate | REIT - Specialty | NASDAQ
Equinix, Inc. (EQIX) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Equinix, Inc. (EQIX) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Diseñado para la precisión, nuestra calculadora DCF de Equinix, Inc. (EQIX) le permite evaluar la valoración de Equinix utilizando datos financieros del mundo real, al tiempo que ofrece una flexibilidad completa para modificar todos los parámetros clave para las proyecciones mejoradas.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 5,562.1 5,998.5 6,635.5 7,263.1 8,188.1 9,020.4 9,937.3 10,947.4 12,060.2 13,286.1
Revenue Growth, % 0 7.85 10.62 9.46 12.74 10.16 10.16 10.16 10.16 10.16
EBITDA 2,457.1 2,346.1 2,601.3 2,921.9 2,011.9 3,378.9 3,722.3 4,100.7 4,517.5 4,976.7
EBITDA, % 44.18 39.11 39.2 40.23 24.57 37.46 37.46 37.46 37.46 37.46
Depreciation 5,273.9 6,036.9 6,579.9 7,121.4 1,843.7 7,478.7 8,238.9 9,076.4 9,999.0 11,015.4
Depreciation, % 94.82 100.64 99.16 98.05 22.52 82.91 82.91 82.91 82.91 82.91
EBIT -2,816.8 -3,690.8 -3,978.6 -4,199.4 168.2 -4,111.4 -4,529.3 -4,989.7 -5,496.9 -6,055.6
EBIT, % -50.64 -61.53 -59.96 -57.82 2.05 -45.58 -45.58 -45.58 -45.58 -45.58
Total Cash 1,879.9 1,609.4 1,536.4 1,906.4 2,095.7 2,446.8 2,695.5 2,969.5 3,271.3 3,603.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 699.2 690.3 934.5 1,115.1 1,303.3
Account Receivables, % 12.57 11.51 14.08 15.35 15.92
Inventories .0 .0 276.2 84.3 .0 96.0 105.8 116.6 128.4 141.5
Inventories, % 0.000000018 0 4.16 1.16 0.0000000122 1.06 1.06 1.06 1.06 1.06
Accounts Payable 52.2 77.7 84.1 116.0 162.4 127.7 140.7 155.0 170.8 188.2
Accounts Payable, % 0.93906 1.3 1.27 1.6 1.98 1.42 1.42 1.42 1.42 1.42
Capital Expenditure -2,079.5 -2,282.5 -2,751.5 -2,278.0 -2,781.0 -3,287.6 -3,621.8 -3,990.0 -4,395.5 -4,842.3
Capital Expenditure, % -37.39 -38.05 -41.47 -31.36 -33.96 -36.45 -36.45 -36.45 -36.45 -36.45
Tax Rate, % 13.79 13.79 13.79 13.79 13.79 13.79 13.79 13.79 13.79 13.79
EBITAT -2,063.8 -2,643.8 -3,268.0 -3,566.4 145.0 -3,274.1 -3,606.9 -3,973.5 -4,377.4 -4,822.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 483.7 1,145.0 46.3 1,320.2 -849.8 837.1 886.1 976.2 1,075.4 1,184.8
WACC, % 7.02 7.01 7.08 7.1 7.11 7.07 7.07 7.07 7.07 7.07
PV UFCF
SUM PV UFCF 4,010.9
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,232
Terminal Value 40,199
Present Terminal Value 28,574
Enterprise Value 32,585
Net Debt 15,359
Equity Value 17,226
Diluted Shares Outstanding, MM 94
Equity Value Per Share 183.24

What You Will Get

  • Real Equinix Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Equinix’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Equinix, Inc. (EQIX).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Equinix, Inc. (EQIX).
  • Interactive Dashboard and Charts: Visual representations provide a summary of key valuation metrics for straightforward analysis.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based EQIX DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically refreshes Equinix’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Leverage the results to inform your investment or financial strategy.

Why Choose This Calculator for Equinix, Inc. (EQIX)?

  • Accurate Data: Up-to-date Equinix financials provide dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: Clear design and step-by-step guidance ensure accessibility for all users.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing Equinix, Inc. (EQIX) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Equinix, Inc. (EQIX) stock.
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insight into how companies like Equinix, Inc. (EQIX) are assessed within the technology sector.

What the Template Contains

  • Pre-Filled Data: Features Equinix’s historical financials and projections.
  • Discounted Cash Flow Model: Customizable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using tailored inputs.
  • Key Financial Ratios: Evaluate Equinix’s profitability, efficiency, and financial leverage.
  • Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.

No products were found matching.