Intrinsic value of InterXion Holding - INXN

Previous Close

$49.67

  Intrinsic Value

$3.08

stock screener

  Rating & Target

str. sell

-94%

  Value-price divergence*

+186%

Previous close

$49.67

 
Intrinsic value

$3.08

 
Up/down potential

-94%

 
Rating

str. sell

 
Value-price divergence*

+186%

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of INXN stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 3.5

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  9.07
  11.10
  10.49
  9.94
  9.45
  9.00
  8.60
  8.24
  7.92
  7.63
  7.36
  7.13
  6.91
  6.72
  6.55
  6.40
  6.26
  6.13
  6.02
  5.92
  5.82
  5.74
  5.67
  5.60
  5.54
  5.49
  5.44
  5.39
  5.35
  5.32
  5.29
Revenue, $m
  445
  494
  546
  601
  657
  716
  778
  842
  909
  978
  1,050
  1,125
  1,203
  1,284
  1,368
  1,455
  1,546
  1,641
  1,740
  1,843
  1,950
  2,062
  2,179
  2,301
  2,429
  2,562
  2,701
  2,847
  2,999
  3,159
  3,326
Variable operating expenses, $m
 
  372
  411
  452
  495
  539
  586
  634
  684
  737
  791
  847
  906
  967
  1,030
  1,096
  1,164
  1,236
  1,310
  1,388
  1,468
  1,553
  1,641
  1,733
  1,829
  1,929
  2,034
  2,144
  2,258
  2,379
  2,504
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  347
  372
  411
  452
  495
  539
  586
  634
  684
  737
  791
  847
  906
  967
  1,030
  1,096
  1,164
  1,236
  1,310
  1,388
  1,468
  1,553
  1,641
  1,733
  1,829
  1,929
  2,034
  2,144
  2,258
  2,379
  2,504
Operating income, $m
  98
  122
  135
  148
  162
  177
  192
  208
  225
  242
  259
  278
  297
  317
  338
  359
  382
  405
  430
  455
  482
  509
  538
  568
  600
  633
  667
  703
  741
  780
  821
EBITDA, $m
  193
  227
  251
  276
  302
  329
  358
  387
  418
  450
  483
  517
  553
  590
  629
  669
  711
  754
  800
  847
  896
  948
  1,002
  1,058
  1,116
  1,178
  1,242
  1,309
  1,379
  1,452
  1,529
Interest expense (income), $m
  38
  43
  49
  55
  62
  69
  76
  84
  92
  100
  108
  117
  126
  136
  146
  156
  167
  178
  190
  202
  214
  228
  241
  256
  271
  286
  303
  320
  338
  356
  376
Earnings before tax, $m
  59
  79
  86
  93
  100
  108
  116
  124
  133
  142
  151
  161
  171
  181
  192
  203
  215
  227
  240
  253
  267
  282
  297
  313
  329
  346
  365
  383
  403
  424
  446
Tax expense, $m
  17
  21
  23
  25
  27
  29
  31
  34
  36
  38
  41
  43
  46
  49
  52
  55
  58
  61
  65
  68
  72
  76
  80
  84
  89
  94
  98
  104
  109
  114
  120
Net income, $m
  42
  58
  63
  68
  73
  79
  85
  91
  97
  104
  110
  117
  125
  132
  140
  148
  157
  166
  175
  185
  195
  206
  217
  228
  240
  253
  266
  280
  294
  309
  325

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  122
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  1,565
  1,605
  1,774
  1,950
  2,134
  2,326
  2,526
  2,734
  2,951
  3,176
  3,410
  3,653
  3,905
  4,168
  4,441
  4,725
  5,021
  5,329
  5,649
  5,983
  6,332
  6,695
  7,075
  7,471
  7,885
  8,318
  8,770
  9,243
  9,738
  10,256
  10,798
Adjusted assets (=assets-cash), $m
  1,443
  1,605
  1,774
  1,950
  2,134
  2,326
  2,526
  2,734
  2,951
  3,176
  3,410
  3,653
  3,905
  4,168
  4,441
  4,725
  5,021
  5,329
  5,649
  5,983
  6,332
  6,695
  7,075
  7,471
  7,885
  8,318
  8,770
  9,243
  9,738
  10,256
  10,798
Revenue / Adjusted assets
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
  0.308
Average production assets, $m
  1,164
  1,293
  1,429
  1,571
  1,719
  1,874
  2,035
  2,203
  2,378
  2,559
  2,747
  2,943
  3,147
  3,358
  3,578
  3,807
  4,045
  4,293
  4,552
  4,821
  5,102
  5,395
  5,700
  6,020
  6,353
  6,702
  7,066
  7,447
  7,846
  8,263
  8,700
Working capital, $m
  79
  -35
  -38
  -42
  -46
  -50
  -54
  -59
  -64
  -68
  -74
  -79
  -84
  -90
  -96
  -102
  -108
  -115
  -122
  -129
  -137
  -144
  -153
  -161
  -170
  -179
  -189
  -199
  -210
  -221
  -233
Total debt, $m
  776
  873
  987
  1,106
  1,230
  1,360
  1,495
  1,636
  1,782
  1,934
  2,092
  2,256
  2,426
  2,603
  2,788
  2,979
  3,179
  3,387
  3,603
  3,829
  4,064
  4,309
  4,565
  4,833
  5,112
  5,404
  5,710
  6,029
  6,363
  6,713
  7,079
Total liabilities, $m
  986
  1,083
  1,197
  1,316
  1,440
  1,570
  1,705
  1,846
  1,992
  2,144
  2,302
  2,466
  2,636
  2,813
  2,998
  3,189
  3,389
  3,597
  3,813
  4,039
  4,274
  4,519
  4,775
  5,043
  5,322
  5,614
  5,920
  6,239
  6,573
  6,923
  7,289
Total equity, $m
  579
  522
  576
  634
  694
  756
  821
  889
  959
  1,032
  1,108
  1,187
  1,269
  1,355
  1,443
  1,536
  1,632
  1,732
  1,836
  1,945
  2,058
  2,176
  2,299
  2,428
  2,563
  2,703
  2,850
  3,004
  3,165
  3,333
  3,509
Total liabilities and equity, $m
  1,565
  1,605
  1,773
  1,950
  2,134
  2,326
  2,526
  2,735
  2,951
  3,176
  3,410
  3,653
  3,905
  4,168
  4,441
  4,725
  5,021
  5,329
  5,649
  5,984
  6,332
  6,695
  7,074
  7,471
  7,885
  8,317
  8,770
  9,243
  9,738
  10,256
  10,798
Debt-to-equity ratio
  1.340
  1.670
  1.710
  1.750
  1.770
  1.800
  1.820
  1.840
  1.860
  1.870
  1.890
  1.900
  1.910
  1.920
  1.930
  1.940
  1.950
  1.960
  1.960
  1.970
  1.970
  1.980
  1.990
  1.990
  1.990
  2.000
  2.000
  2.010
  2.010
  2.010
  2.020
Adjusted equity ratio
  0.317
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325
  0.325

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  42
  58
  63
  68
  73
  79
  85
  91
  97
  104
  110
  117
  125
  132
  140
  148
  157
  166
  175
  185
  195
  206
  217
  228
  240
  253
  266
  280
  294
  309
  325
Depreciation, amort., depletion, $m
  95
  105
  116
  128
  140
  152
  165
  179
  193
  208
  223
  239
  256
  273
  291
  310
  329
  349
  370
  392
  415
  439
  463
  489
  517
  545
  574
  605
  638
  672
  707
Funds from operations, $m
  97
  163
  179
  196
  213
  231
  250
  270
  290
  312
  334
  357
  381
  405
  431
  458
  486
  515
  545
  577
  610
  644
  680
  718
  757
  798
  841
  885
  932
  981
  1,033
Change in working capital, $m
  -50
  -3
  -4
  -4
  -4
  -4
  -4
  -4
  -5
  -5
  -5
  -5
  -5
  -6
  -6
  -6
  -6
  -7
  -7
  -7
  -8
  -8
  -8
  -9
  -9
  -9
  -10
  -10
  -11
  -11
  -12
Cash from operations, $m
  147
  167
  183
  199
  217
  235
  254
  274
  295
  316
  339
  362
  386
  411
  437
  464
  492
  522
  552
  584
  617
  652
  688
  726
  766
  807
  850
  896
  943
  992
  1,044
Maintenance CAPEX, $m
  0
  -95
  -105
  -116
  -128
  -140
  -152
  -165
  -179
  -193
  -208
  -223
  -239
  -256
  -273
  -291
  -310
  -329
  -349
  -370
  -392
  -415
  -439
  -463
  -489
  -517
  -545
  -574
  -605
  -638
  -672
New CAPEX, $m
  -265
  -129
  -136
  -142
  -148
  -155
  -161
  -168
  -174
  -181
  -188
  -196
  -204
  -212
  -220
  -229
  -238
  -248
  -258
  -269
  -281
  -293
  -306
  -319
  -334
  -349
  -364
  -381
  -399
  -417
  -437
Cash from investing activities, $m
  -265
  -224
  -241
  -258
  -276
  -295
  -313
  -333
  -353
  -374
  -396
  -419
  -443
  -468
  -493
  -520
  -548
  -577
  -607
  -639
  -673
  -708
  -745
  -782
  -823
  -866
  -909
  -955
  -1,004
  -1,055
  -1,109
Free cash flow, $m
  -118
  -57
  -58
  -59
  -59
  -59
  -59
  -59
  -59
  -58
  -58
  -57
  -57
  -56
  -56
  -56
  -55
  -55
  -55
  -55
  -55
  -56
  -56
  -56
  -57
  -58
  -59
  -60
  -61
  -63
  -64
Issuance/(repayment) of debt, $m
  175
  109
  114
  119
  124
  130
  135
  141
  146
  152
  158
  164
  170
  177
  184
  192
  200
  208
  216
  226
  235
  245
  256
  267
  279
  292
  305
  319
  334
  350
  366
Issuance/(repurchase) of shares, $m
  7
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  184
  109
  114
  119
  124
  130
  135
  141
  146
  152
  158
  164
  170
  177
  184
  192
  200
  208
  216
  226
  235
  245
  256
  267
  279
  292
  305
  319
  334
  350
  366
Total cash flow (excl. dividends), $m
  66
  52
  55
  60
  65
  70
  76
  82
  88
  94
  100
  107
  114
  121
  128
  136
  144
  153
  161
  170
  180
  190
  200
  211
  222
  234
  246
  259
  273
  287
  302
Retained Cash Flow (-), $m
  -43
  -53
  -55
  -57
  -60
  -62
  -65
  -68
  -70
  -73
  -76
  -79
  -82
  -85
  -89
  -92
  -96
  -100
  -104
  -109
  -113
  -118
  -123
  -129
  -135
  -141
  -147
  -154
  -161
  -168
  -176
Prev. year cash balance distribution, $m
 
  110
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  109
  1
  3
  5
  8
  11
  14
  17
  21
  24
  28
  32
  35
  40
  44
  48
  52
  57
  62
  67
  72
  77
  82
  88
  93
  99
  106
  112
  118
  125
Discount rate, %
 
  7.10
  7.46
  7.83
  8.22
  8.63
  9.06
  9.51
  9.99
  10.49
  11.01
  11.57
  12.14
  12.75
  13.39
  14.06
  14.76
  15.50
  16.27
  17.09
  17.94
  18.84
  19.78
  20.77
  21.81
  22.90
  24.04
  25.25
  26.51
  27.83
  29.22
PV of cash for distribution, $m
 
  102
  1
  2
  4
  5
  6
  7
  8
  8
  8
  8
  8
  7
  7
  6
  5
  5
  4
  3
  2
  2
  1
  1
  1
  1
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

InterXion Holding N.V. provides carrier and cloud neutral colocation data center services in Europe. It operates through two segments, France, Germany, The Netherlands, and UK; and Rest of Europe. The company enables its customers to connect to a range of telecommunications carriers, Internet service providers, and other customers. Its data centers act as content, cloud, and connectivity hubs that facilitate the processing, storage, sharing, and distribution of data, content, applications, and media between carriers and customers. The company offers colocation services that provides clients with the space and power to deploy IT infrastructure in its data centers; power backup services; and connectivity services that allow its customers to connect their IT infrastructure to exchange traffic and access cloud platforms, as well as installs and manages physical connections running from its customersÂ’ equipment to the equipment of its telecommunications carriers, Internet service providers, Internet exchange customers, and other customers. It also provides managed services comprising systems monitoring, systems management, engineering support services, data back-up, and storage services. The company offers its services to digital media and distribution, enterprises, financial services sectors, managed services providers, and network providers. It offers its products and services through direct sales forces, as well as through attending tradeshows, networking events, and industry seminars. As of December 31, 2015, it operated through 41 carrier and cloud neutral colocation data centers in 11 European countries. The company is also involved in real estate management/holding businesses. InterXion Holding N.V. was incorporated in 1998 and is headquartered in Amsterdam, the Netherlands.

FINANCIAL RATIOS  of  InterXion Holding (INXN)

Valuation Ratios
P/E Ratio 82.7
Price to Sales 7.8
Price to Book 6
Price to Tangible Book
Price to Cash Flow 23.6
Price to Free Cash Flow -29.4
Growth Rates
Sales Growth Rate 9.1%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 30.5%
Cap. Spend. - 3 Yr. Gr. Rate 11.9%
Financial Strength
Quick Ratio 10
Current Ratio 0
LT Debt to Equity 132%
Total Debt to Equity 134%
Interest Coverage 3
Management Effectiveness
Return On Assets 4.8%
Ret/ On Assets - 3 Yr. Avg. 5.2%
Return On Total Capital 3.4%
Ret/ On T. Cap. - 3 Yr. Avg. 4%
Return On Equity 7.5%
Return On Equity - 3 Yr. Avg. 8.8%
Asset Turnover 0.3
Profitability Ratios
Gross Margin 61.6%
Gross Margin - 3 Yr. Avg. 60.6%
EBITDA Margin 43.1%
EBITDA Margin - 3 Yr. Avg. 43.1%
Operating Margin 22%
Oper. Margin - 3 Yr. Avg. 23.2%
Pre-Tax Margin 13.3%
Pre-Tax Margin - 3 Yr. Avg. 15.1%
Net Profit Margin 9.4%
Net Profit Margin - 3 Yr. Avg. 10.7%
Effective Tax Rate 28.8%
Eff/ Tax Rate - 3 Yr. Avg. 28.7%
Payout Ratio 0%

INXN stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the INXN stock intrinsic value calculation we used $445 million for the last fiscal year's total revenue generated by InterXion Holding. The default revenue input number comes from 2016 income statement of InterXion Holding. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our INXN stock valuation model: a) initial revenue growth rate of 11.1% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 7.1%, whose default value for INXN is calculated based on our internal credit rating of InterXion Holding, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of InterXion Holding.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of INXN stock the variable cost ratio is equal to 75.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for INXN stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.6% for InterXion Holding.

Corporate tax rate of 27% is the nominal tax rate for InterXion Holding. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the INXN stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for INXN are equal to 261.6%.

Life of production assets of 12.3 years is the average useful life of capital assets used in InterXion Holding operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for INXN is equal to -7%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $579 million for InterXion Holding - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 69.951 million for InterXion Holding is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of InterXion Holding at the current share price and the inputted number of shares is $3.5 billion.

RELATED COMPANIES Price Int.Val. Rating
LVLT Level 3 Commun 52.69 27.89  str.sell
IBM International 139.70 167.94  hold
HPQ HP 18.51 13.95  sell
BT BT Group ADR 19.07 35.59  str.buy
T AT&T 37.37 38.66  hold
VZ Verizon Commun 47.69 42.08  hold
AKAM Akamai Technol 45.36 42.15  hold

COMPANY NEWS

▶ InterXion misses 2Q profit forecasts   [Aug-02-17 09:30PM  Associated Press]
▶ Interxion to Present at Oppenheimer Conference   [Aug-01-17 08:51AM  Business Wire]
▶ Interxion Offers Colocation Services in Rome   [Jul-10-17 09:35AM  Business Wire]
▶ Interxion Files 2016 Dutch Statutory Annual Report   [Jun-06-17 11:22AM  Business Wire]
▶ [$$] Three Picks in Data-Center REITs for Growth   [Jun-02-17 02:43PM  Barrons.com]
▶ InterXion meets 1Q profit forecasts   [May-03-17 07:12AM  Associated Press]
▶ Interxion Reports First Quarter 2017 Results   [07:03AM  Business Wire]
▶ Three Stocks Breaking Major Resistance (GPN, WWW)   [Mar-02-17 01:00PM  Investopedia]
▶ InterXion misses Street 4Q forecasts   [07:18AM  Associated Press]
▶ Interxion to Present at Raymond James Conference   [Feb-28-17 01:17PM  Business Wire]
▶ Interxion Acquires Data Centre Business from Vancis   [Feb-27-17 06:00AM  Business Wire]
▶ [$$] Barron's Roundtable, Part 3: Digging Into the Details   [Jan-28-17 12:01AM  at Barrons.com]
▶ Interxion to Present at Citi Conference   [Dec-22-16 02:25PM  Business Wire]
▶ RBC Out With Top Data Center Dividend Picks for 2017   [Dec-20-16 09:50AM  at 24/7 Wall St.]
▶ Should You Avoid Ciena Corporation (CIEN)?   [Nov-27-16 05:59PM  at Insider Monkey]
▶ Interxion to Present at Upcoming Conferences   [Nov-07-16 07:00AM  Business Wire]
▶ Interxion Reports Third Quarter 2016 Results   [07:00AM  Business Wire]
▶ Interxion to Expand in Frankfurt, Paris and Marseille   [Sep-26-16 07:00AM  Business Wire]
▶ Zenlayer bolsters European backbone with Interxion   [Aug-18-16 10:00AM  PR Newswire]
▶ Interxion Files 2015 Dutch Statutory Annual Report   [Jun-03-16 04:57PM  Business Wire]
▶ Interxion to Present at Cowen Conference   [May-27-16 08:01AM  Business Wire]
▶ Interxion Reports First Quarter 2016 Results   [07:00AM  Business Wire]
▶ 13 small-cap stocks to help you fight inflation   [Mar-22-16 06:02AM  at MarketWatch]
▶ Analysts Applaud InterXion Q3   [Mar-03-16 01:48PM  at Barrons.com]
Stock chart of INXN Financial statements of INXN
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.