Stock EQIX EQUINIX, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Equinix, Inc.

Equities

EQIX

US29444U7000

Specialized REITs

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-05-24 pm EDT 		5-day change 1st Jan Change
766.1 USD -0.18% Intraday chart for Equinix, Inc. -4.21% -4.88%
May. 23 Equinix Prices $750 Million Debt Offering MT
May. 20 Transcript : Equinix, Inc. Presents at The 52nd J.P. Morgan Annual Global Technology, Media & Communications Conference, May-20-2024 03:50 PM

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 49,777 63,635 76,160 60,615 75,613 72,709 - -
Enterprise Value (EV) 1 59,723 74,490 88,365 73,766 88,512 87,539 88,591 89,329
P/E ratio 97.4 x 171 x 153 x 85.4 x 78.1 x 71.5 x 62.6 x 53.7 x
Yield 1.69% 1.49% 1.36% - 1.8% 2.24% 2.43% 2.68%
Capitalization / Revenue 8.95 x 10.6 x 11.5 x 8.35 x 9.23 x 8.27 x 7.59 x 6.98 x
EV / Revenue 10.7 x 12.4 x 13.3 x 10.2 x 10.8 x 9.96 x 9.25 x 8.57 x
EV / EBITDA 22.2 x 26.1 x 28.1 x 21.9 x 23.9 x 21.3 x 19.5 x 17.7 x
EV / FCF -688 x 206 x 20,651 x 108 x 203 x 194 x 77.5 x -
FCF Yield -0.15% 0.49% 0% 0.93% 0.49% 0.52% 1.29% -
Price to Book 5.63 x 5.89 x 6.98 x 5.21 x 6.09 x 5.85 x 5.79 x 5.99 x
Nbr of stocks (in thousands) 85,279 89,102 90,041 92,538 93,883 94,906 - -
Reference price 2 583.7 714.2 845.8 655.0 805.4 766.1 766.1 766.1
Announcement Date 2/12/20 2/10/21 2/16/22 2/15/23 2/14/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,562 5,999 6,636 7,263 8,188 8,787 9,574 10,422
EBITDA 1 2,688 2,853 3,144 3,370 3,702 4,113 4,549 5,052
EBIT 1 1,170 1,053 1,108 1,201 1,443 1,601 1,907 2,302
Operating Margin 21.03% 17.55% 16.7% 16.53% 17.63% 18.22% 19.91% 22.09%
Earnings before Tax (EBT) 1 692.6 516.2 609 829.4 1,124 1,234 1,433 1,720
Net income 1 507.4 369.8 500.2 704.3 969.2 1,020 1,181 1,361
Net margin 9.12% 6.16% 7.54% 9.7% 11.84% 11.61% 12.33% 13.06%
EPS 2 5.990 4.180 5.530 7.670 10.31 10.72 12.24 14.26
Free Cash Flow 1 -86.79 361.7 4.279 685.2 435.6 451.9 1,144 -
FCF margin -1.56% 6.03% 0.06% 9.43% 5.32% 5.14% 11.94% -
FCF Conversion (EBITDA) - 12.68% 0.14% 20.33% 11.77% 10.99% 25.14% -
FCF Conversion (Net income) - 97.82% 0.86% 97.28% 44.94% 44.28% 96.84% -
Dividend per Share 2 9.840 10.64 11.48 - 14.49 17.17 18.63 20.51
Announcement Date 2/12/20 2/10/21 2/16/22 2/15/23 2/14/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,706 1,734 1,817 1,841 1,871 1,998 2,018 2,061 2,110 2,127 2,159 2,218 2,263 2,301 2,378
EBITDA 1 787.6 799.7 860.3 870.9 838.7 944.3 901.2 935.9 920.5 992 1,024 1,041 1,049 1,096 1,147
EBIT 1 249.7 267.3 317.9 333.2 282.2 384.1 332.4 380.4 346.4 364 406.5 423.7 418 420.1 449.7
Operating Margin 14.63% 15.41% 17.49% 18.1% 15.08% 19.22% 16.47% 18.45% 16.41% 17.11% 18.82% 19.1% 18.47% 18.26% 18.91%
Earnings before Tax (EBT) 1 165 180.4 224.9 246.3 177.7 313.8 244.4 295.7 270.3 277 317.6 327.1 311.6 322.9 344.3
Net income 1 123.3 147.5 216.3 211.8 128.8 258.8 207 275.8 227.6 231 261.8 269.6 257.5 268.3 282.6
Net margin 7.22% 8.5% 11.9% 11.51% 6.88% 12.95% 10.26% 13.38% 10.78% 10.86% 12.12% 12.16% 11.38% 11.66% 11.88%
EPS 2 1.360 1.620 2.370 2.300 1.390 2.770 2.210 2.930 2.400 2.430 2.739 2.828 2.721 2.900 3.060
Dividend per Share 2 2.870 3.100 3.100 3.100 - 3.410 3.410 3.410 4.260 4.260 4.260 4.260 4.314 4.630 4.630
Announcement Date 2/16/22 4/27/22 7/27/22 11/2/22 2/15/23 5/3/23 8/2/23 10/25/23 2/14/24 5/8/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 9,946 10,856 12,205 13,151 12,899 14,830 15,882 16,620
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.701 x 3.805 x 3.882 x 3.903 x 3.484 x 3.606 x 3.491 x 3.29 x
Free Cash Flow 1 -86.8 362 4.28 685 436 452 1,144 -
ROE (net income / shareholders' equity) 6.32% 3.8% 4.65% 6.22% 8.08% 9.05% 10.7% 12.5%
ROA (Net income/ Total Assets) 2.3% 1.45% 1.82% 2.42% 3.08% 3.33% 4.12% 4.9%
Assets 1 22,105 25,502 27,463 29,115 31,481 30,663 28,680 27,781
Book Value Per Share 2 104.0 121.0 121.0 126.0 132.0 131.0 132.0 128.0
Cash Flow per Share 2 23.50 26.10 28.20 32.30 34.20 36.70 41.80 43.70
Capex 1 2,080 2,283 2,752 2,278 2,781 2,966 2,919 2,863
Capex / Sales 37.39% 38.05% 41.47% 31.36% 33.96% 33.75% 30.49% 27.47%
Announcement Date 2/12/20 2/10/21 2/16/22 2/15/23 2/14/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Equinix, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
24
Last Close Price
766.1 USD
Average target price
904.7 USD
Spread / Average Target
+18.09%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Specialized REITs

1st Jan change Capi.
EQUINIX, INC. Stock Equinix, Inc.
-4.88% 72.71B
AMERICAN TOWER CORPORATION Stock American Tower Corporation
-13.87% 86.82B
DIGITAL REALTY TRUST, INC. Stock Digital Realty Trust, Inc.
+6.09% 46.33B
CROWN CASTLE INC. Stock Crown Castle Inc.
-14.82% 42.64B
IRON MOUNTAIN INCORPORATED Stock Iron Mountain Incorporated
+14.65% 23.52B
SBA COMMUNICATIONS CORPORATION Stock SBA Communications Corporation
-25.86% 20.21B
LAMAR ADVERTISING COMPANY Stock Lamar Advertising Company
+12.78% 12.25B
OUTFRONT MEDIA INC. Stock OUTFRONT Media Inc.
+2.22% 2.37B
KEPPEL DC REIT Stock Keppel DC REIT
-6.15% 2.32B
ARENA REIT Stock Arena REIT
+3.77% 891M
Other Specialized REITs
  1. Stock Market
  2. Equities
  3. EQIX Stock
  4. Financials Equinix, Inc.