Valuation models
price $184.60 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused83.91 – 132.33103.9478% overvaluedDCF · Perpetuity growth · 10y104.35 – 158.91126.9845% overvaluedDCF · EBITDA exit · 5y290.00 – 319.74304.4739% undervaluedDCF · EBITDA exit · 10y270.51 – 324.56296.2338% undervaluedP/E · peers125.56 – 136.33134.5537% overvaluedP/E · own history235.84 – 374.40273.9533% undervaluedPEG—188.572% undervaluedEV/EBITDA · peers164.11 – 175.26166.5711% overvaluedEV/Revenue · peers152.36 – 224.10160.3815% overvaluedEarnings power value27.08 – 54.4138.42380% overvaluedDividend discount29.22 – 63.1241.08349% overvaluedWall St. consensus target—194.505% belowCost of capital (WACC)—8.82%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
103.94
Equifax closed at $184.60 — overvalued by 78% vs model.
83.91the model's range132.33
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
38.42 – 304.47
Wall St. target
194.50 5% below
Above model, 1y
16 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~7% recent)Moderate margins (11% net margin)Pays dividendsHighly cyclical earningsStrong FCF yield (5.2%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.