Discounted Cash Flow
Equinix Inc. REIT
—
—
⚠ Cash flow predictability 58/100 (moderate) —
FCF YoY std dev 49%,
net income 34% (full history)
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $704.8m | $24.7m | $190.1m | 3.5% | $1.81 |
| 2017 | $852.5m (20.9%) | $45.5m (83.7%) | $269.5m (41.8%) | 5.3% (51.9%) | $3.03 (67.4%) |
| 2018 | $989.7m (16.1%) | $71.3m (56.8%) | $341.5m (26.7%) | 7.2% (35.1%) | $4.58 (51.2%) |
| 2019 | $1.1b (9.7%) | $99.0m (38.9%) | $377.0m (10.4%) | 9.1% (26.6%) | $6.03 (31.7%) |
| 2020 | $1.2b (7.8%) | $72.2m (-27.1%) | $425.8m (13.0%) | 6.2% (-32.4%) | $4.22 (-30.0%) |
| 2021 | $1.3b (10.6%) | $97.6m (35.3%) | $476.1m (11.8%) | 7.5% (22.3%) | $5.57 (32.0%) |
| 2022 | $1.4b (9.5%) | $137.4m (40.8%) | $550.0m (15.5%) | 9.7% (28.6%) | $7.69 (38.1%) |
| 2023 | $1.6b (12.7%) | $189.1m (37.6%) | $601.2m (9.3%) | 11.8% (22.1%) | $10.35 (34.6%) |
| 2024 | $1.7b (6.8%) | $159.0m (-15.9%) | $35.7m (-94.1%) | 9.3% (-21.3%) | $8.54 (-17.5%) |
| 2025 | $1.8b (5.4%) | $263.4m (65.6%) | $-78.1m (-318.6%) | 14.6% (57.2%) | $13.79 (61.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in BRL. Values above are converted to USD for comparison with the US-listed share price.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.