US · EQIX
Equinix, Inc.
- Sector
- Real Estate · REIT - Specialty
- Headquarters
- Redwood City, CA 94065
- Website
- equinix.com
Price · as of 2025-12-31
$1,085.03
Market cap 95.73B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $818.31 | -24.58% |
| Intrinsic Value(DCF) | $399.98 | -63.14% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $188.65 | -82.61% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $102.28 | $69.41 | $1,327.57 | $33.13 | $76.79 |
| 2012 | $160.45 | $92.31 | $490.54 | $41.54 | $76.39 |
| 2013 | $142.97 | $89.58 | $276.37 | $38.24 | $40.49 |
| 2014 | $177.04 | $94.96 | $99.79 | $0.00 | $0.00 |
| 2015 | $260.61 | $260.50 | $29.58 | $0.00 | $62.47 |
| 2016 | $319.02 | $271.01 | $71.31 | $0.00 | $71.09 |
| 2017 | $338.91 | $300.44 | $72.25 | $0.00 | $85.54 |
| 2018 | $377.60 | $352.41 | $83.02 | $0.00 | $107.32 |
| 2019 | $543.79 | $432.75 | $16.57 | $0.00 | $104.42 |
| 2020 | $606.00 | $475.62 | $0.00 | $0.00 | $65.74 |
| 2021 | $638.96 | $520.94 | $0.00 | $0.00 | $101.79 |
| 2022 | $621.90 | $533.35 | $0.00 | $0.00 | $131.70 |
| 2023 | $871.48 | $674.32 | $0.00 | $0.00 | $210.93 |
| 2024 | $840.04 | $696.94 | $0.00 | $0.00 | $124.95 |
| 2025 | $966.10 | $818.31 | $23.44 | $0.00 | $188.65 |
AI valuation
Our deep-learning model estimates Equinix, Inc.'s (EQIX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $818.31
- Current price
- $1,085.03
- AI upside
- -24.58%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$399.98
-63.14% upside
Graham-Dodd
—
— upside
Graham Formula
$188.65
-82.61% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EQIX | Equinix, Inc. | $1,085.03 | 95.73B | -25% | -63% | — | -83% | 70.15 | 6.68 | 10.21 | 28.01 | 113.36 | 13.79 | 51.32% | 19.96% | 14.58% | 9.74% | 5.28% | 3.58% | 1.61 | 3.25 | 1.32 | 1.09 | 5.16 | 6188.00% | 585.00% | -31858.00% | -0.42% | 1.00 | -1.28% | 1.96% | 137.70% | 1.96% | 61.72 | -285.16 | 12.32 | 2.39 |
| AMT | American Tower Corporatio… | $191.86 | 89.82B | -26% | -53% | -96% | -63% | 33.95 | 24.43 | 8.38 | 21.68 | 287.06 | -3.86 | 73.68% | 45.85% | 23.76% | 74.73% | 9.11% | 4.23% | 12.31 | 4.79 | 0.36 | 0.31 | 7.10 | 1183.00% | 511.00% | 225.00% | 4.24% | 0.79 | 8.18% | 0.00% | 0.00% | 0.41% | 27.19 | 35.08 | 12.47 | 1.24 |
| CCI | Crown Castle Inc. | $89.54 | 38.99B | +12% | -60% | — | — | 87.72 | -23.82 | 9.13 | 24.66 | — | -5.11 | 66.07% | 48.75% | 10.41% | -50.23% | 7.19% | 1.38% | -18.08 | 2.17 | 0.26 | 0.14 | 10.59 | -11136.00% | -3506.00% | 6705.00% | 7.38% | 0.68 | 10.08% | 5.34% | 468.50% | 5.91% | 32.82 | 23.74 | 16.00 | 0.04 |
| DLR | Digital Realty Trust, Inc… | $177.20 | 60.89B | -25% | -60% | — | -62% | 46.90 | 2.68 | 10.04 | 22.89 | 38.33 | 5.54 | 55.39% | 10.77% | 21.41% | 5.91% | 1.62% | 2.76% | 1.05 | 1.50 | 4.50 | 4.19 | 5.78 | 12236.00% | 1004.00% | -52299.00% | 3.93% | 2.10 | 6.10% | 2.82% | 132.10% | 2.82% | 124.69 | 34.04 | 13.43 | 1.57 |
| O | Realty Income Corporation | $67.00 | 61.51B | -28% | -60% | -34% | -71% | 57.14 | 1.55 | 10.63 | 26.34 | 294.72 | 1.78 | 89.80% | 28.30% | 18.41% | 2.73% | 2.33% | 1.51% | 0.83 | — | 0.51 | 0.51 | 9.13 | 1939.00% | 907.00% | 1180.00% | 6.54% | 1.37 | 5.83% | 0.00% | 0.00% | 0.00% | 57.49 | 23.42 | 16.27 | 1.05 |
| PLD | Prologis, Inc. | $142.57 | 132.53B | -45% | -58% | -90% | -62% | 39.27 | 2.52 | 15.24 | 23.31 | — | 2.52 | 59.60% | 40.23% | 38.80% | 6.37% | 3.91% | 3.52% | 0.66 | 3.53 | 0.23 | 0.19 | 4.71 | -1172.00% | 718.00% | 196.00% | 3.74% | 0.84 | 5.85% | 2.81% | 110.40% | 2.81% | 47.46 | 33.51 | 19.09 | 2.09 |
| PSA | Public Storage | $307.06 | 53.89B | -25% | -48% | — | -64% | 30.36 | 5.90 | 11.31 | 19.87 | — | 6.06 | 24.96% | 46.73% | 36.99% | 18.96% | 11.93% | 8.99% | 1.11 | 7.40 | 0.75 | 0.75 | 3.06 | -1532.00% | 274.00% | 697.00% | 5.31% | 5.20 | 15.33% | 4.22% | 128.20% | 4.22% | 28.61 | 22.26 | 13.37 | 3.53 |
| SPG | Simon Property Group, Inc… | $203.85 | 66.55B | -24% | -58% | -57% | +2% | 14.31 | 12.72 | 10.41 | 12.04 | 15.10 | 12.72 | 85.72% | 49.89% | 72.51% | 113.56% | 10.53% | 12.68% | 5.60 | 3.26 | 0.16 | 0.16 | 3.61 | 9477.00% | 672.00% | 540.00% | 4.87% | 0.38 | 10.77% | 0.00% | 0.00% | 0.34% | 29.79 | 29.34 | 14.86 | 1.15 |
About Equinix, Inc.
Equinix (Nasdaq: EQIX) is the world's digital infrastructure company, enabling digital leaders to harness a trusted platform to bring together and interconnect the foundational infrastructure that powers their success. Equinix enables today's businesses to access all the right places, partners and possibilities they need to accelerate advantage. With Equinix, they can scale with agility, speed the launch of digital services, deliver world-class experiences and multiply their value.
- CEO
- Adaire Rita Fox-Martin
- Employees
- 13.61K
- Beta
- 1.07
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($399.98 ÷ $1,085.03) − 1 = -63.14% (DCF, example).