Dashboard
Analysis
Charting
Screener
Resources
Settings
NasdaqGS-EQIX
Dec '05
Dec '08
Dec '11
Dec '14
Dec '17
Dec '20
Dec '23
Trailing Valuation
Stock Price
734.4
942.9
805.4
655
845.8
714.2
583.7
352.6
453.2
357.4
302.4
Total Shares Outstanding
98.2
97.3
94.5
92.6
90.6
89.1
85.3
80.7
79
71.4
62.1
Market Cap
72,107.9
91,730.9
76,092.7
60,669.3
76,608.9
63,657.9
49,794.5
28,459.4
35,821.6
25,522.3
18,779.1
Total Enterprise Value (TEV)
90,181.9
107,107.9
91,475.7
75,232.3
90,064.8
75,972
61,201.7
39,181.2
44,461.3
31,530
23,058.4
Dividend Yield
2.5%
1.8%
1.9%
1.4%
1.5%
1.7%
2.6%
2%
3%
Buyback Yield
-0.2%
-1.9%
-1.1%
-1.4%
-0.8%
-3.2%
-3.4%
-1.5%
-7%
-0.1%
-4.6%
Debt Paydown Yield
-5.1%
-1.8%
-1%
-1.3%
0.2%
-2.8%
-7.9%
1.6%
-8.3%
Shareholder Yield
-5.2%
-3.7%
-2.1%
-3.3%
-3%
-4.2%
-4.4%
-14.9%
-12.8%
P/S
8
10.5
9.3
8.4
11.5
10.6
9
5.6
8.2
7.1
6.9
P/Gross Profit
15.8
21.4
19.2
17.3
24.2
21.8
18.1
16.5
14.2
13.1
P/E
67.3
110.9
78.1
85.4
153
170.9
97.4
77.3
151.1
199.7
94.2
Earnings Yield
0.9%
1.3%
1.2%
0.7%
0.6%
1%
0.5%
1.1%
P/OCF
28.2
23.7
20.5
30.1
27.6
25
15.7
24.9
21
P/FCF
-129.9
-595.7
1,463.3
138.8
-188.6
-368.3
-194.6
-61.4
-1,036.1
-209
-1,621.8
FCF Yield
0.1%
-0.5%
-0.3%
-1.6%
P/B
5.1
6.8
6.1
5.3
7
6
3.9
5.2
5.8
EV/Sales
10
12.2
11.2
10.4
13.6
12.7
11
7.7
10.2
8.7
8.5
EV/Gross Profit
19.8
23.1
28.5
26
22.2
15.9
20.4
17.6
16.1
EV/EBITDA
59
32.1
27.8
25.6
32.6
30.7
17.8
24
21.7
21.1
EV/EBIT
63.4
62.7
81.3
72.2
52.3
40.1
55
51
40.6
EV/OCF
24.1
33
28.4
25.4
35.4
32.9
21.6
30.9
25.8
EV/FCF
-162.5
-695.5
1,759.1
172.2
-221.8
-439.5
-239.1
-84.6
-1,285.9
-258.2
-1,991.4
Dividends
DPS
18.5
17.2
14.7
12.6
11.6
10.8
9.9
8.1
Payout Ratio
168.8%
201.6%
141.9%
163.4%
208.5%
256.4%
164.8%
202.2%
266.8%
358.8%
277.7%
Margins
Gross Profit Margin
50.3%
48.9%
48.4%
47.7%
48.7%
49.5%
48.6%
49.8%
49.6%
52.6%
Operating Margin
16.9%
15.2%
17.6%
16.5%
16.7%
21%
19.3%
18.5%
17.1%
20.8%
EBITDA Margin
38.1%
40.2%
40.4%
41.7%
41.3%
44.1%
43.5%
42.4%
40.3%
40.1%
Net Profit Margin
11.8%
9.3%
9.7%
7.5%
6.2%
9.1%
7.2%
5.3%
3.5%
6.9%
Effective Tax Rate
10.5%
13.8%
15%
17.9%
28.3%
26.8%
15.6%
18.8%
28.4%
11%
Pre-Tax Profit Margin
13.2%
11.1%
13.7%
11.4%
9.2%
8.6%
12.5%
8.5%
6.6%
4.4%
7.7%
Free Cash Flow Margin
-6.1%
6%
-2.9%
-9.1%
-0.4%
OCF / Sales
41.4%
37.1%
39.3%
40.8%
38.4%
38.5%
35.8%
32.9%
28.2%
32.8%
OCF / Net Income
350.3%
399.1%
332%
420.3%
509.7%
624.2%
392.9%
496.9%
617.7%
803.9%
476.5%
FCF / OCF
-14.8%
-4.7%
14.7%
-15.9%
-7.5%
-25.5%
-2.4%
-12%
FCF / Net Income
-51.9%
-18.9%
5.4%
62%
-81.3%
-46.7%
-50.5%
-126.8%
-96.3%
-6.2%
FCF / EBITDA
-36.3%
14.9%
-14.7%
-10.4%
-21%
-8.4%
Capital Efficiency
Return on Invested Capital
4%
3.6%
4.3%
3.8%
3.2%
4.1%
4.6%
4.7%
4.5%
6.8%
Return on Assets
3.7%
3.3%
3.9%
4.2%
5.6%
Return on Equity
6.3%
8.1%
5.2%
Return on Total Capital
6.5%
6.1%
7.3%
5.5%
7%
7.8%
6.7%
9%
Return on Capital Employed
5%
5.8%
Return on Tangible Assets
3.1%
3.4%
2.9%
2.2%
2.4%
Receivables Turnover
8.8
9.4
9.8
Days Sales Outstanding
42.2
40.7
41.4
38.6
37.4
41.6
43.3
43.4
34.8
37.1
Asset Turnover
0.2
0.3
Fixed Asset Turnover
0.4
0.5
0.6
CapEx to OCF
1.1
1
0.9
1.2
1.3
CapEx to Revenue
CapEx to Depreciation
—
1.7
1.5
1.8
1.9
1.4
Financial Health
Total Debt
20,982
18,961
17,454
16,469.6
14,992.5
13,923.3
13,287.3
11,332.5
10,080.4
6,759.6
6,521
Net Debt
18,051
15,353
15,358
14,563.1
13,456.2
12,313.9
11,407.4
10,721.8
8,639.6
6,007.7
4,279.3
Current Ratio
1.6
2
Quick Ratio
0.8
Cash Ratio
0.7
Debt Ratio
Assets to Equity
2.7
2.6
2.5
2.8
2.9
3.8
Cash Flow to Debt Ratio
0.1
Long-term Debt to Assets
Intangibles to Total Assets
Net Current Asset Value
-18,937
-16,110
-16,594
-15,499.5
-14,079.5
-13,763.7
-12,252.4
-11,509.7
-9,592.5
-6,775
-4,352
Goodwill / Assets
Debt / Equity
2.4
Total Debt / Capitalization
Long Term Debt / Capitalization
Long-Term Debt / Equity
Net Debt / EBITDA
11.8
4.6
4.7
5
4.9
4.1
EBIT / Interest Expense
3
3.6
3.4
3.3
EBITDA / Interest Expense
7.3
8.3
4.2
3.7
(EBITDA - Capex) / Interest Expense
-5.4
-0.1
-0.6
-0
Per Share
Revenue per Share
92.7
91.3
87.1
79.1
73.4
67.8
65.7
63.2
56.3
46.6
Basic EPS
Diluted EPS
10.9
10.3
5.5
3.2
Book Value per Share
144.8
141.2
132.8
125.3
120.4
120.3
104.4
90
88.3
61.7
46.9
Tangible Book Value per Share
70.4
68.9
53.7
43.1
39.5
33.8
Cash per Share
30
37.7
22.3
20.8
17
18.2
7.6
18.6
38.3
Operating Cash Flow per Share
33.9
34.2
32.3
26.1
23.5
22.6
14.4
15.3
Free Cash Flow per Share
-5.7
-1.6
4.8
-4.5
-2
-3
-5.8
-0.4
-1.7
-0.2
CapEx per Share
44
35.5
33.7
27.5
32.7
28.1
26.6
19
15.5
Weighted Avg. Shares Outstanding
97.5
95.5
93.6
91.6
89.8
87.7
84.1
79.8
76.9
70.1
57.8
Weighted Avg. Shares Outstanding Diluted
97.7
95.8
94
91.8
90.4
88.4
84.7
80.2
77.5
70.8
58.5
Common Size
SG&A to Revenue
29.7%
30.4%
30.6%
31.5%
30.8%
30.2%
28.5%
28.8%
31.4%
30.3%
Stock-based Comp to Revenue
4.9%
