Equinix, Inc. Website

Equinix, Inc.

NasdaqGS-EQIX

Basic

  • Market Cap

    $73.01B

  • EV

    $88.79B

  • Shares Out

    94.91M

  • Revenue

    $7,883.49M

  • Employees

    13,151

Margins

  • Gross

    45.3%

  • EBITDA

    36.96%

  • Operating

    12.6%

  • Pre-Tax

    13.79%

  • Net

    11.94%

  • FCF

    39.61%

Returns (5Yr Avg)

  • ROA

    2.19%

  • ROTA

    7.25%

  • ROE

    5.77%

  • ROCE

    3.45%

  • ROIC

    2.71%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $896.35

  • P/E

    —

  • PEG

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $1,527M

  • Net Debt

    $15.75B

  • Debt/Equity

    1.4

  • EBIT/Interest

    2.47

Growth (CAGR)

  • Rev 3Yr

    10.94%

  • Rev 5Yr

    8.47%

  • Rev 10Yr

    13.53%

  • Dil EPS 3Yr

    29.83%

  • Dil EPS 5Yr

    13.86%

  • Dil EPS 10Yr

    17.29%

  • Rev Fwd 2Yr

    7.92%

  • EBITDA Fwd 2Yr

    10.69%

  • EPS Fwd 2Yr

    7.26%

  • EPS LT Growth Est

    9.25%

Dividends

  • Yield

    —

  • Payout

    153.27%

  • DPS

    $15.34

  • DPS Growth 3Yr

    12.24%

  • DPS Growth 5Yr

    10.53%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    13.68%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

5,159.2

5,622.6

6,259.8

6,723.2

7,754.5

7,883.5

Total Revenues % Chg.

1.1%

9%

11.3%

7.4%

15.3%

12.8%

Cost of Goods Sold, Total

2,810.2

3,074.3

3,472.4

3,751.5

4,227.7

4,312.7

Gross Profit

2,349

2,548.3

2,787.4

2,971.7

3,526.8

3,570.8

Selling General & Admin Expenses, Total

1,586.1

1,809.3

2,043

2,285.3

2,509.8

2,574.8

Stock-Based Compensation

—

—

—

—

—

—

—

—

49

2.5

2.5

Other Operating Expenses, Total

1,586.1

1,809.3

2,043

2,334.3

2,512.4

2,577.4

Operating Income

763

738.9

744.3

637.4

1,014.5

993.5

Interest Expense, Total

-479.7

-406.5

-336.1

-356.3

-395.5

-402.5

Interest And Investment Income

27.7

8.7

2.6

36.3

94.2

99.2

Net Interest Expenses

-452

-397.8

-333.4

-320.1

-301.3

-303.3

Income (Loss) On Equity Invest.

—

—

—

—

—

—

—

—

-8.6

-11.7

-11.7

Currency Exchange Gains (Loss)

115.9

-92.2

90.2

285.7

-30

35

Other Non Operating Income (Expenses)

-9.2

134.6

-180.1

-131.4

16.7

-62.3

EBT, Excl. Unusual Items

417.7

383.5

320.9

463

688.2

651.2

Merger & Related Restructuring Charges

-24.8

-55.9

-22.8

-21.8

-12.4

-12.4

Gain (Loss) On Sale Of Assets

—

—

—

44.3

1.3

10.8

-4

5

6

Asset Writedown

—

—

—

—

—

-15.8

-7.3

—

—

—

—

Other Unusual Items

271.1

194.7

299.9

392.1

443.4

442.4

EBT, Incl. Unusual Items

692.6

516.2

609

829.4

1,124.2

1,087.2

Income Tax Expense

185.4

146.2

109.2

124.8

155.3

146.3

Earnings From Continuing Operations

507.2

370.1

499.7

704.6

969

941

Earnings Of Discontinued Operations

—

—

—

—

—

—

—

—

—

—

Minority Interest

—

—

—

—

0.2

-0.3

0.5

-0.2

0.2

0.2

Net Income

507.5

369.8

500.2

704.3

969.2

941.2

Net Income to Common Incl Extra Items

507.5

369.8

500.2

704.3

969.2

941.2

Net Income to Common Excl. Extra Items

507.5

369.8

500.2

704.3

969.2

941.2

Total Shares Outstanding

85.3

89.1

90.6

92.6

94.5

94.9

Weighted Avg. Shares Outstanding

84.1

87.7

89.8

91.6

93.6

94

Weighted Avg. Shares Outstanding Dil

84.7

88.4

90.4

91.8

94

94.5

EPS

6

4.2

5.6

7.7

10.4

10

EPS Diluted

6

4.2

5.5

7.7

10.3

10

EBITDA

2,054.1

2,168.6

2,407.1

2,380.1

2,865.9

2,913.9

Effective Tax Rate

26.8%

28.3%

17.9%

15%

13.8%

13.5%