Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

EQUIFAX INC

EFXCIK 0000033185

Compare:TRU RELX MCO MSCI

Compare EFX

Intrinsic Value

EFX Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

EFX Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for EQUIFAX INC, derived from annual filing data.

Read the DCF guide

DCF fair value

$55.09

Implied equity value $7B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$40.90 – $73.58

Bear

$40.90

Base

$55.09

Bull

$73.58

Model assumptions

Cash flow base

$811M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

8.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$55.09Baseline

Growth +1 pt$70.09+$15.00

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for EQUIFAX INC, derived from annual filing data.

Read the DCF guide

DCF fair value

$55.09

Implied equity value $7B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$40.90 – $73.58

Bear

$40.90

Base

$55.09

Bull

$73.58

Model assumptions

Cash flow base

$811M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

8.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$55.09Baseline

Growth +1 pt$70.09+$15.00

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$12B

Less total debt

− $5B

Plus cash and equivalents

+ $181M

Equity value

After the bridge

$7B

Diluted shares

124,100,000

Fair value / share

$55.09