Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
Equifax Inc
XMUN:EFX
|
US |
|
C
|
Carlsberg A/S
SWB:CBGB
|
DK |
|
C
|
Carlsberg A/S
XMUN:CBGB
|
DK |
|
S
|
Securitas AB
XMUN:S7MB
|
SE |
|
S
|
Severn Trent PLC
F:SVT1
|
UK |
|
Fast Retailing Co Ltd
TSE:9983
|
JP |
|
F
|
Fast Retailing Co Ltd
DUS:FR7
|
JP |
|
H
|
HDFC Life Insurance Company Ltd
BSE:540777
|
IN |
|
T
|
thyssenkrupp AG
OTC:TYEKF
|
DE |
|
S
|
Securitas AB
DUS:S7MB
|
SE |
|
Cohort PLC
OTC:COHTF
|
UK |
|
C
|
CH Robinson Worldwide Inc
XHAM:CH1A
|
US |
|
Lu Hai Holding Corp
TWSE:2115
|
TW |
|
C
|
Carlsberg A/S
OTC:CABGY
|
DK |
|
Mercadolibre Inc
NASDAQ:MELI
|
AR |
Equifax’s multi-year record pairs expanding revenue with positive operating earnings and margins that recovered after earlier compression. Operating cash flow generally funds recurring software and platform investment while leaving positive free cash flow, though working-capital swings make cash conversion less even than earnings.
The latest results reinforce revenue and earnings growth, while trailing free cash flow remains broadly flat despite positive quarterly cash generation. That divergence points to cash-conversion timing, rather than a demonstrated change in the profitable, cash-generative model.
Whether trailing free cash flow resumes growth as working-capital effects normalize without a sustained rise in software spending.
| Metric | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 129.3m | 336.4m | 223.6m | 401.3m | 1.7B | 224.7m | 285.2m | 216.8m | 169.9m | 180.8m | |
| 129.3m | 336.4m | 223.6m | 401.3m | 1.7B | 224.7m | 285.2m | 216.8m | 169.9m | 180.8m | |
| 433.3m | 444.8m | 469.1m | 532.1m | 630.6m | 727.6m | 857.7m | 908.2m | 957.6m | 1B | |
| 433.3m | 444.8m | 469.1m | 532.1m | 630.6m | 727.6m | 857.7m | 908.2m | 957.6m | 1B | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 110.3m | 217.2m | 209.6m | 276m | 163.1m | 168.6m | 227.6m | 231.3m | 233.1m | 218.7m | |
| 672.9m | 998.4m | 902.3m | 1.2B | 2.5B | 1.1B | 1.4B | 1.4B | 1.4B | 1.4B | |
| 466.9m | 567m | 764.8m | 947.6m | 1.1B | 1.3B | 1.6B | 1.8B | 1.9B | 1.9B | |
| 466.9m | 567m | 764.8m | 947.6m | 1.1B | 1.3B | 1.6B | 1.8B | 1.9B | 1.9B | |
| (317.1m) | (380m) | (480m) | (593.2m) | (774.1m) | (961.3m) | (1.1B) | (1.2B) | (1.4B) | (1.7B) | |
| 1.4B | 1.3B | 1.2B | 1.1B | 1.1B | 2B | 1.9B | 2B | 1.6B | 1.4B | |
| 4B | 4.2B | 4.1B | 4.3B | 4.5B | 6.3B | 6.4B | 6.8B | 6.5B | 6.7B | |
| — | — | — | — | — | — | — | 88.9m | — | — | |
| 131.3m | 142m | 162.4m | 304.2m | 405.6m | 353.1m | 293.2m | 217.3m | 343.4m | 347.8m | |
| 4B | 4.2B | 4.1B | 4.3B | 4.5B | 6.3B | 6.4B | 6.8B | 6.5B | 6.7B | |
| 6.7B | 7.2B | 7.2B | 7.9B | 9.6B | 11B | 11.5B | 12.3B | 11.8B | 11.9B | |
| 81m | 110.3m | 175.7m | 148.3m | 159.1m | 211.6m | 250.8m | 197.6m | 138.2m | 206.4m | |
| 308.1m | 280.3m | 344.2m | 319.6m | 502.1m | 495.4m | 367.7m | 413.8m | 466.9m | 562.4m | |
| 0 | 562.6m | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 762m | |
| 585.4m | 402.7m | 4.9m | 3.1m | 1.1B | 824.8m | 967.2m | 963.4m | 687.7m | 276m | |
| 285.1m | 317.6m | 302m | 888.1m | 720.8m | 759.5m | 429.5m | 444.2m | 518.7m | 528.6m | |
| 110.7m | 108.4m | 98m | 104m | 108.3m | 121.3m | 132.9m | 109.5m | 115.5m | 101.2m | |
| 1.3B | 1.7B | 826.8m | 1.4B | 2.5B | 2.3B | 2B | 2B | 1.8B | 2.3B | |
| 2.1B | 1.7B | 2.6B | 3.4B | 3.3B | 4.5B | 4.8B | 4.7B | 4.3B | 4.1B | |
| 325.4m | 305.1m | 316.2m | 248m | 332.3m | 358.2m | 460.3m | 474.9m | 351.6m | 390.8m | |
| 58.6m | 64.6m | 47.9m | 44.3m | 41.9m | 16.8m | 16.8m | 153.4m | 122.7m | 133.9m | |
| 270.9m | 276.8m | 223.9m | 299.5m | 308.8m | 320.1m | 279m | 350.8m | 353.9m | 344.5m | |
| 4B | 4.1B | 4B | 5.3B | 6.4B | 7.5B | 7.6B | 7.7B | 7B | 7.3B | |
| 236.6m | 236.6m | 236.6m | 236.6m | 236.6m | 236.6m | 236.6m | 236.6m | 236.6m | 236.6m | |
| 4.2B | 4.6B | 4.7B | 4.1B | 4.2B | 4.8B | 5.3B | 5.6B | 6B | 6.4B | |
| 1.3B | 1.3B | 1.4B | 1.4B | 1.5B | 1.5B | 1.6B | 1.8B | 1.9B | 2B | |
| (2.5B) | (2.6B) | (2.6B) | (2.6B) | (2.6B) | (2.6B) | (2.7B) | (2.6B) | (2.7B) | (3.6B) | |
| (528.9m) | (412m) | (626.3m) | (631.6m) | (171.4m) | (295.4m) | (473.7m) | (431.2m) | (722.7m) | (517.1m) | |
| 2.7B | 3.2B | 3.1B | 2.6B | 3.2B | 3.6B | 4B | 4.5B | 4.8B | 4.6B | |
| 6.7B | 7.2B | 7.2B | 7.9B | 9.6B | 11B | 11.5B | 12.3B | 11.8B | 11.9B | |
| 119.9m | 120.1m | 120.6m | 121.2m | 121.8m | 122.1m | 122.5m | 123.3m | 124m | 120.4m |
© 2026 Alpha Spread Limited. All Rights Reserved.
www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.
Alpha Spread
Preferences
We rebuilt our DCF valuation models from the ground up and upgraded how Intrinsic Value is calculated. Alpha Spread now selects the method that best fits each company.
You can now see how the new methodology performed across thousands of stocks on our new Valuation Backtest page. We update the results at the end of every month.
By using Alpha Spread you are agreeing to our Terms of Service and Privacy Policy.
Already have an account? Sign in
Stock intrinsic value is the real worth of a company's stock, based on its financial health and performance.
Instead of looking at the stock's current market price, which can change due to people's opinions and emotions, intrinsic value helps us understand if a stock is truly a good deal or not.
By focusing on the company's actual financial strength, like its earnings and debts, we can make better decisions about which stocks to buy and when.
Read more