Equinix
EQIX stock analysis · Real Estate · Data Center REITs
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-06-30. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗Reverse DCF
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗Relative valuation
26 sector peers · median 35.0×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 76.2× · -29.4% versus history
How this is calculated ↗Free cash flow yield
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗ROIC / quality
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗Value composite
Requires three valuation yields and at least five covered sector peers.
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Requires reported dividends, repurchases and issuance; missing values are not zero.
How this is calculated ↗Accrual quality
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | — | — | — |
| 10.0% | — | — | — |
| 12.0% | — | — | — |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 9.2B | 1.3B | 3.9B | 4.3B | 40.1B |
| 2024-12-31 | 8.7B | 814M | 3.2B | 3.1B | 35.1B |
| 2023-12-31 | 8.2B | 969M | 3.2B | 2.8B | 32.7B |
| 2022-12-31 | 7.3B | 705M | 3B | 2.3B | 30.3B |
| 2021-12-31 | 6.6B | 499.7M | 2.5B | 2.8B | 27.9B |
| 2020-12-31 | 6B | 370.1M | 2.3B | 2.3B | 27B |
| 2019-12-31 | 5.6B | 507.2M | 2B | 2.1B | 24B |
| 2018-12-31 | 5.1B | 365.4M | 1.8B | 2.1B | 20.2B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 9.2B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-02-11 |
| netIncome | 1.3B | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-11 |
| Parent/common earnings proxy | 1.4B | NetIncomeLoss | 2026-02-11 |
| cfo | 3.9B | NetCashProvidedByUsedInOperatingActivities | 2026-02-11 |
| capex | 4.3B | PaymentsToAcquireProductiveAssets | 2026-02-11 |
| operatingIncome | 1.8B | OperatingIncomeLoss | 2026-02-11 |
| assets | 40.1B | Assets | 2026-02-11 |
| equity | 14.2B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-11 |
| Parent book equity proxy | 14.2B | StockholdersEquity | 2026-02-11 |
| debt | — | Not reported under a supported tag | — |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 1.7B | CashAndCashEquivalentsAtCarryingValue | 2026-02-11 |
| shares | 98.1M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-11 |
| dividends | 1.9B | PaymentsOfDividends | 2026-02-11 |
| buybacks | — | Not reported under a supported tag | — |
| issuance | 99M | ProceedsFromIssuanceOfCommonStock | 2026-02-11 |