可选产品分析
经您允许，我们会使用注重隐私的有限分析来了解哪些研究流程有效。我们不会使用广告跟踪器或会话录制。您可以在偏好设置中更改此选择。请阅读 隐私政策.
A faster-than-anticipated rebound in residential mortgage inquiries combined with accelerated adoption of The Work Number in government social services contracts could expand operating margins beyond 25% and drive FY2027 EPS above $11.00.
Persistent mortgage origination contraction with inquiries dropping >15% YoY for two consecutive quarters.
Equifax Inc. (EFX) presents a balanced investment case at $145.78, where high-margin data assets and post-cloud margin leverage are balanced by mortgage cyclicality and financial leverage.4
Equifax possesses strong competitive advantages rooted in its proprietary employment database (The Work Number) and triopoly credit reporting infrastructure. In FY2025, consolidated revenue reached $6,074.5M with operating income of $1,095.2M, led by Workforce Solutions contributing $1,141.5M in segment operating profit. Completion of the firm's multi-year cloud overhaul is driving tangible operational leverage, demonstrated by 120 bps margin expansion in Q2 2026 and $150M in projected cumulative AI run-rate savings across 2026-2028.
However, these structural positives are balanced by near-term mortgage inquiry sensitivity and an elevated debt burden of $5,467.1M. At the October 9, 2026 price of $145.78, the stock trades at a 9.36% discount to our composite fair value of $160.83 (10.32% upside), which places the risk-reward profile firmly within the Hold rating band.4
The Work Number delivers 52.1% EBITDA margins and expands through exclusive payroll records that create self-reinforcing network effects.5
Cloud migration unlocks 50-75 bps annual core operating margin expansion with AI run-rate savings doubling to $150M across 2026-2028.5
FY2025 free cash flow reached $1,134.3M on $1,615.7M operating cash flow, supporting over $1B in annual excess capital generation.567
Hold: Composite fair value of $160.83 represents 10.32% upside, offering balanced risk-reward.
Equifax Inc. is a global data, analytics, and technology company that provides consumer and commercial credit reporting, employment and income verification, and fraud prevention services. The company operates across three principal segments: Workforce Solutions, U.S. Information Solutions (USIS), and International.
In FY2025, Workforce Solutions generated $2,582.3M in revenue, USIS generated $2,078.5M, and International generated $1,413.7M, serving financial institutions, employers, healthcare organizations, and government agencies.
A prolonged mortgage downturn coupled with debt refinancing at prevailing pre-tax borrowing costs of 6.22% on $5,467.1M of total debt would pressure annual interest expense and reduce cash conversion. If core revenue growth stalls below 6.11% CAGR and operating margins drop under 18.03%, annual free cash flow expansion would stall, compromising net debt reduction and multiple resilience.
Persistent high mortgage rates suppress consumer borrowing inquiries while emerging verification aggregators introduce fee friction. Operating margins fail to expand past 18.03%, slowing earnings expansion.
Operating income was $1,095.2M on $6,074.5M revenue in FY2025 (18.03% margin). A decline below 18.0% falsifies the thesis of 50-75 bps annual core operating leverage and AI cost savings.57
可能削弱我们投资逻辑的五项变化。
Erosion of verification pricing power or employer record disintermediation.
当前：52.1% in Q2 2026
触发警报：Below 48.0%
Equifax maintains a Wide economic moat anchored by two distinct, highly defensible data franchises: The Work Number (Workforce Solutions) and its credit bureau infrastructure (US Information Solutions). The Work Number operates as a de facto regulatory-compliant clearinghouse for income and employment verifications, generating $2,582.3M in revenue and $1,141.5M in operating income in FY2025. Exclusive direct integrations with corporate payroll systems create dual-sided network effects and steep switching costs: employers benefit from outsourced verification management, while lenders, government agencies, and background screeners rely on instant, authoritative data that cannot be replicated by manual alternatives.
In consumer credit reporting, USIS generated $2,078.5M in revenue and $475.2M in operating income in FY2025, benefiting from statutory and regulatory frameworks (FCRA) and triopoly credit bureau status. With the completion of its enterprise cloud migration, Equifax has consolidated legacy systems into a modern cloud fabric, expanding operating margins by 120 bps in Q2 2026 and securing structural cost advantages over competitors. These advantages ensure ROIC comfortably exceeds the firm's 8.72% WACC.
Equifax generates sustained economic profits supported by an 8.72% WACC and 18.03% GAAP operating margin ($1,095.2M EBIT on $6,074.5M revenue in FY2025), generating operating cash flow of $1,615.7M and FCF of $1,134.3M.267
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
The highlighted cell is Fair value when every assumption sits at its base level ($160.83). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $799.8M after modeled reinvestment of $266.6M, with terminal value at 79.3% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Core revenue expands at 11.11% in FY2026 and 8.76% in FY2027 in line with consensus. Cloud operating leverage delivers ~75 bps annual core margin expansion, driving EPS toward $10.15 in FY2027.15
Accelerating mortgage verification recovery and faster AI cost realization would justify upgrading the rating band to Buy.
Execution within guided ranges confirms balanced risk/reward, maintaining the existing rating.
Deterioration in verification inquiry volume or pricing pressure would compress operating margins and impair operating leverage.
Earnings quality is solid, driven by recurring subscription and transactional verification data with GAAP net income of $660.3M converting to $1,615.7M in operating cash flow in FY2025, supported by high EBITDA margins in Workforce Solutions.57
Consensus FY2026 EPS of $8.56 and FY2027 EPS of $10.15 have held stable post-Q2 results, reflecting steady operational execution balanced against persistent mortgage market headwinds.1
Key indicator of verification pricing power and high-margin operating leverage.
Equifax generated $1,615.7M in operating cash flow and $1,134.3M in free cash flow in FY2025 against GAAP net income of $660.3M, reflecting cash conversion of over 2.4x net income. With CapEx stabilizing at $481.4M, free cash flow conversion provides robust support for dividend payments ($2.24/share baseline) and debt service.67
Capital deployment priorities center on debt reduction against $5,467.1M in total debt, disciplined bolt-on acquisitions in international and verification verticals, and opportunistic share repurchases, utilizing >$1B annual excess free cash flow.
Return on invested capital is inflecting upward as multi-year cloud migration capital outlays taper off ($481.4M CapEx in FY2025) while operating profits expand through AI productivity gains of $150M.
ROIC comfortably exceeds the computed WACC of 8.72% and cost of equity of 10.01%, confirming substantial economic value generation.
Workforce Solutions produced $1,141.5M in operating income (44.2% margin) on $2,582.3M revenue in FY2025, with Q2 2026 EBITDA margins at 52.1%.
| 营业收入 | US$6,074,500,000 |
|---|---|
| 营业成本 | US$2,645,600,000 |
| 毛利 | US$3,428,900,000 |
| 营业费用 | US$2,333,700,000 |
| 营业利润 | US$1,095,200,000 |
| 营业外项目及税项 | -US$434,900,000 |
| 净利润 | US$660,300,000 |
| 总资产 | US$11,864,200,000 |
|---|---|
| 现金 | US$180,800,000 |
| 流动资产 | US$1,412,200,000 |
| 总负债 | US$7,126,000,000 |
| 流动负债 | US$2,335,400,000 |
| 股东权益 | US$4,623,800,000 |
| 净利润 | US$660,300,000 |
|---|---|
| 经营现金流入 | US$1,615,700,000 |
| 折旧与摊销 | US$726,900,000 |
| 股份支付 | US$78,400,000 |
| 其他经营调整项 | US$150,100,000 |
| 经营现金流 | US$1,615,700,000 |
| 可用现金 | US$1,794,800,000 |
| 期初现金 | US$169,900,000 |
| 汇率影响 | US$9,200,000 |
| 投资现金流出 | US$554,300,000 |
| 资本支出 | US$481,400,000 |
| 其他投资活动 | US$72,900,000 |
| 融资现金流出 | US$1,059,700,000 |
| 期末现金 | US$180,800,000 |
| 投资现金流 | -US$554,300,000 |
| 融资现金流 | -US$1,059,700,000 |
来源: SEC EDGAR · 申报日期 2026-02-19 · SEC EDGAR
| 按经营分部划分的收入 | 营业收入 | 占比 | 同比 |
|---|---|---|---|
| Workforce Solutions | US$25.8亿 | 42.5% | 6.1% |
| USInformation Solutions | US$20.8亿 | 34.2% | 9.8% |
| International | US$14.1亿 | 23.3% | 4.4% |
来源: SEC EDGAR · 申报日期 2026-02-19 · SEC EDGAR
| 按地区划分的收入 | 营业收入 | 占比 | 同比 |
|---|---|---|---|
| United States | US$46.6亿 | 76.7% | 7.7% |
| Other | US$5亿 | 8.2% | 4.4% |
| United Kingdom | US$3.3亿 | 5.4% | 7.6% |
| Australia | US$3.2亿 | 5.2% | 2.9% |
| Canada | US$2.7亿 | 4.5% | 2.5% |
2026-10-11分析所采用的时点财务数据。
| 期间 | 营业收入 | EBITDA | 净利润 | 经营现金流 | 自由现金流 | 资本支出 | 折旧与摊销 | 股份支付 | 股份回购 | 已付股息 | 净债务发行 | 投资现金流 | 融资现金流 | 期初现金 | 期末现金 | 现金与投资 | 总债务 | 营业利润率 | ROIC | WACC | ROIC−WACC利差 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | US$31.4亿 | US$10.9亿 | US$4.9亿 | US$8.2亿 | US$6.5亿 | US$1.7亿 | US$2.7亿 | US$3710万 | US$0 | US$1.6亿 | — | -US$19.8亿 | US$11.6亿 | — | US$1.3亿 | US$1.6亿 | US$26.9亿 | 26.2% | — | 5.2% | — |
| 2017-12-31 | US$33.6亿 | US$11.3亿 | US$5.9亿 | US$8.2亿 | US$6亿 | US$2.2亿 | US$2.9亿 | US$3830万 | US$7710万 | US$1.9亿 | — | -US$3.5亿 | -US$2.6亿 | US$1.3亿 | US$3.4亿 | US$3.6亿 | US$27.2亿 | 24.7% | — | 5.1% | — |
| 2018-12-31 | US$34.1亿 | US$7.9亿 | US$3.1亿 | US$6.7亿 | US$3.5亿 | US$3.2亿 | US$3.2亿 | US$4250万 | US$0 | US$1.9亿 | — | -US$4.6亿 | -US$3.1亿 | US$3.4亿 | US$2.2亿 | US$2.2亿 | US$26.5亿 | 13.1% | — | 5.5% | — |
| 2019-12-31 | US$35.1亿 | US$3520万 | -US$3.8亿 | US$3.1亿 | -US$8580万 | US$4亿 | US$3.4亿 | US$4970万 | US$0 | US$1.9亿 | — | -US$7亿 | US$5.6亿 | US$2.2亿 | US$4亿 | US$4亿 | US$34亿 | -9.6% | — | — | — |
| 2020-12-31 | US$41.3亿 | US$12.3亿 | US$5.2亿 | US$9.5亿 | US$5.2亿 | US$4.2亿 | US$4亿 | US$5470万 | US$0 | US$1.9亿 | — | -US$4.9亿 | US$8.1亿 | US$4亿 | US$16.8亿 | US$15.4亿 | US$44亿 | 16.4% | — | 4.8% | — |
| 2021-12-31 | US$49.2亿 | US$15.8亿 | US$7.4亿 | US$13.3亿 | US$8.7亿 | US$4.7亿 | US$4.9亿 | US$5490万 | US$6990万 | US$1.9亿 | — | -US$34亿 | US$6.2亿 | US$16.8亿 | US$2.2亿 | US$2.2亿 | US$53.3亿 | 23.1% | — | 5.7% | — |
| 2022-12-31 | US$51.2亿 | US$16.8亿 | US$7亿 | US$7.6亿 | US$1.3亿 | US$6.2亿 | US$5.7亿 | US$6260万 | US$0 | US$1.9亿 | US$4.9亿 | -US$9.6亿 | US$2.7亿 | US$2.2亿 | US$2.9亿 | US$2.5亿 | US$58.2亿 | 20.6% | — | 7.9% | — |
| 2023-12-31 | US$52.7亿 | US$15.8亿 | US$5.5亿 | US$11.2亿 | US$5.2亿 | US$6亿 | US$6.2亿 | US$7180万 | US$0 | US$1.9亿 | -US$7760万 | -US$8.8亿 | -US$3.1亿 | US$2.9亿 | US$2.2亿 | US$15.1亿 | US$57.4亿 | 17.7% | — | 8.3% | — |
| 2024-12-31 | US$56.8亿 | US$17.2亿 | US$6亿 | US$13.2亿 | US$8.1亿 | US$5.1亿 | US$6.8亿 | US$8160万 | US$0 | US$1.9亿 | -US$7亿 | -US$5.1亿 | -US$8.5亿 | US$2.2亿 | US$1.7亿 | US$1.7亿 | US$50.4亿 | 18.3% | — | 8.8% | — |
| 2025-12-31 | US$60.7亿 | US$18.7亿 | US$6.6亿 | US$16.2亿 | US$11.3亿 | US$4.8亿 | US$7.3亿 | US$7840万 | US$9.3亿 | US$2.3亿 | US$7620万 | -US$5.5亿 | -US$10.6亿 | US$1.7亿 | US$1.8亿 | US$1.8亿 | US$51.1亿 | 18.0% | — | 8.4% | — |
Equifax Inc. (EFX) trades at 16.1x forward earnings against a peer median of 20.5x. Its EV/EBITDA of 11.7x compares with a peer median of 18.9x. The comparison uses 4 peers: Verisk Analytics Inc., J.B. Hunt Transport Services Inc., Generac Holdings Inc. and Hubbell Incorporated, as of 2026-10-10 to 2026-10-11.
Industry capex-to-revenue stands at 3.4% and capex-to-depreciation at 0.65, while Equifax capex moderated to $481.4M (7.9% of revenue) following completion of its enterprise cloud overhaul.7
A falling interest rate environment sparks mortgage refinancing and purchase activity, accelerating verification inquiries across USIS and Workforce Solutions while commercial non-mortgage demand expands at high single digits.
Persistent elevated interest rates depress lending inquiries, while regulatory pressure or consumer-permissioned verification bypasses create top-line headwinds across core credit and verification lines.
Equifax is positioned as an indispensable verification infrastructure provider with strong pricing power in Workforce Solutions ($2,582.3M FY2025 revenue) and credit bureau triopoly standing in USIS ($2,078.5M FY2025 revenue).8
Reflects the company's wide moat and post-cloud free cash flow inflections balanced against $5.47B in total debt and cyclical mortgage sensitivity.4
Manage balance sheet exposure given $5,467.1M in total debt by tracking debt-to-EBITDA progress and interest expense trends under pre-tax debt costs of 6.22%.
Equifax offers high-quality defensive data assets and high cash conversion, but the modest 10.32% upside to fair value ($160.83) does not warrant an aggressive overweight.6
The Work Number data monopoly and cloud-enabled operating leverage underpin steady multi-year compounding toward $10.15 EPS in FY2027, supporting continued retention of core positions.1
Near-term mortgage inquiry sensitivity and $5.47B debt load argue against adding capital ahead of clear lending inflection signals.4
We maintain a Hold rating on Equifax Inc. with a composite fair value of $160.83 per share, representing 10.32% upside from the October 9, 2026 price of $145.78.4
While completed cloud migration and Workforce Solutions record expansion provide structural margin expansion and robust cash conversion, the current valuation adequately reflects near-term operational momentum amidst cyclical mortgage headwinds and financial leverage.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Consensus projects revenue growth of 11.11% in FY2026 ($6,749.4M) and 8.76% in FY2027 ($7,340.7M). Deceleration to 6.11% CAGR triggers severe top-line contraction across USIS and Workforce Solutions.1
Current forward P/E is 16.05x and model terminal multiple is 18.0x. A 20% contraction to 14.4x aligns with peer and historical cyclical trough multiples under $5.47B total debt.4
Capitalized software reinvestment resurgence delaying free cash flow compounding.
触发警报：Above 10.0%
Broad deceleration in non-mortgage verification and market share loss to alternative aggregators.
当前：7.2% to 8.4% guided range for FY2026
触发警报：Below 5.0%
Deceleration in corporate payroll partner integrations and employer onboarding.
当前：10% YoY growth in Q2 2026
触发警报：Below 4.0% YoY
Inability to achieve 50-75 bps annual core operating leverage and failure to realize AI cost savings.
当前：18.03% in FY2025
触发警报：Below 18.00%
| medium |
| 1-2 years |
| Expanding non-mortgage verification across talent and government ($100M new awards) and promoting adoption of alternative scoring models.5 |
Under the moderate discount rate, US$36.96 comes from forecast-period earnings and US$136 from the long-term value, totaling US$173.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows (US$33.88) plus discounted terminal value (US$130) minus signed per current share (US$41.99) equals the US$122 lens value shown above. Negative net debt is , so subtracting it raises value.
Solve for the growth rate that makes the model value equal the report-date share price.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Mortgage origination rates rebound sharply while non-mortgage verification accelerates via $100M+ in new government awards. AI run-rate savings surpass $150M, expanding operating margins past 24.8% by 2030.5
Measures execution on multi-year cost reduction commitments, confirming operating leverage and margin expansion from completed cloud transformation.
Substantial balance sheet leverage requires disciplined debt paydown to lower interest burdens and protect equity value.
Validates consolidated revenue trajectory across core verification and credit reporting segments against full-year market expectations.
Ensures capital expenditures remain disciplined post-cloud migration to maximize free cash flow generation and debt paydown capacity.
| $7.89B |
| $8.40B |
| $8.87B |
| Revenue growth | 11.1% | 8.8% | 7.5% | 6.5% | 5.5% |
| Operating margin | 21.0% | 22.5% | 23.5% | 24.2% | 24.8% |
| Operating income | $1.42B | $1.65B | $1.85B | $2.03B | $2.20B |
| Tax rate | 24.8% | 24.8% | 24.8% | 24.8% | 24.8% |
| NOPAT | $1.07B | $1.24B | $1.40B | $1.53B | $1.65B |
| Reinvestment | $266.61M | $285.82M | $306.96M | $306.04M | $330.88M |
| Reinvestment rate (of NOPAT) | 25.0% | 23.0% | 22.0% | 20.0% | 20.0% |
| Free cash flow to firm | $799.82M | $956.87M | $1.09B | $1.22B | $1.32B |
| Workforce Solutions revenue | $2.87B | $3.12B | $3.35B | $3.57B | $3.77B |
| Usinformation Solutions revenue | $2.31B | $2.51B | $2.70B | $2.88B | $3.03B |
| International revenue | $1.57B | $1.71B | $1.84B | $1.96B | $2.06B |
| Terminal growth | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% |
Operating cash flow reached $1,615.7M and free cash flow reached $1,134.3M in FY2025, supporting >$1B in annual excess cash generation capacity.
Transition from infrastructure build to cash-flow harvest funds capital return and debt reduction.
Equifax trades at 16.05x forward P/E compared to information peer Verisk at 20.41x forward P/E.
Multiple reflects leverage ($5.47B total debt) and cyclical mortgage exposure, leaving room for rerating as balance sheet de-levers.
| 利润率 |
|---|
| EFX | Equifax Inc. | $17.1B | 16.1x | 2.7x | 11.7x | 14.3% | — |
| VRSK | Verisk Analytics Inc. | $23.3B | 20.4x | 7.4x | 17.8x | 437.9% | 45.1% |
| JBHT | J.B. Hunt Transport Services Inc. | $21.5B | 23.2x | 1.7x | 13.7x | 18.4% | 7.4% |
| GNRC | Generac Holdings Inc. | $13.3B | 17.3x | 3.0x | 22.6x | 9.5% | 17.9% |
| HUBB | Hubbell Incorporated | $25.1B | 20.6x | 4.0x | 20.0x | 24.4% | 21.7% |
| Above 10.0% |
| Review capitalized software spending discipline and lower free cash flow conversion assumptions. |
| Annual Organic Revenue Growth ex-FICO | Below 5.0% | Reassess core volume trends across USIS and diversified verification markets. |
