$117.32
Above FV▼ -30.6% against the close used
Model range $31.92 – $152.68
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$31.92Fair value$117.32Bull$152.68
FairClose
52-week traded range
52W low $151.9352W high $262.33
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Equifax closed at $169.00, 44.1% above the consensus fair value of $117.32 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 31.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$152.68
-9.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6%, r=10%, tg=3%, n=10yr
Graham Number
$66.31
-60.8%
√(22.5 × EPS × BVPS)
EPS=5.32, BVPS=36.74 · outside Graham range (P/E 31.8, P/B 4.6) — asset-light, treat as a rough floor
P/E Fair Value
$106.40
-37.0%
EPS × 20x (sector P/E)
EPS=5.32, Sector P/E=20x
Peter Lynch (PEG)
$31.92
-81.1%
EPS × Growth% (PEG = 1 is fair)
EPS=5.32, g=6%
EV/EBITDA
$151.27
-10.5%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=1.82B
Dividend Discount (DDM)
$50.16
-70.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.89, r=10%, g=6%
Book Value (P/B)
$83.31
-50.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=36.74, ROE=15.1%, g=6%, r=10%
Reverse DCF
$169.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.4% | Historical: 6%
Margin of Safety
$81.35
-51.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=108.46, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.