Intrinsic value of InterXion Holding - INXN

Previous Close

$53.41

  Intrinsic Value

$2.05

stock screener

  Rating & Target

str. sell

-96%

Previous close

$53.41

 
Intrinsic value

$2.05

 
Up/down potential

-96%

 
Rating

str. sell

*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 3.8

 

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
  16.40
  15.26
  14.23
  13.31
  12.48
  11.73
  11.06
  10.45
  9.91
  9.42
  8.97
  8.58
  8.22
  7.90
  7.61
  7.35
  7.11
  6.90
  6.71
  6.54
  6.39
  6.25
  6.12
  6.01
  5.91
  5.82
  5.74
  5.66
  5.60
  5.54
Revenue, $m
  445
  518
  597
  682
  773
  869
  971
  1,079
  1,191
  1,309
  1,433
  1,561
  1,695
  1,834
  1,979
  2,130
  2,286
  2,449
  2,618
  2,794
  2,977
  3,167
  3,364
  3,570
  3,785
  4,009
  4,242
  4,485
  4,739
  5,005
  5,282
Variable operating expenses, $m
 
  390
  450
  514
  582
  655
  731
  812
  897
  986
  1,079
  1,176
  1,276
  1,381
  1,490
  1,604
  1,722
  1,844
  1,971
  2,104
  2,241
  2,384
  2,533
  2,689
  2,850
  3,019
  3,194
  3,377
  3,569
  3,768
  3,977
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
  390
  450
  514
  582
  655
  731
  812
  897
  986
  1,079
  1,176
  1,276
  1,381
  1,490
  1,604
  1,722
  1,844
  1,971
  2,104
  2,241
  2,384
  2,533
  2,689
  2,850
  3,019
  3,194
  3,377
  3,569
  3,768
  3,977
Operating income, $m
  98
  128
  147
  168
  191
  215
  240
  266
  294
  323
  354
  386
  419
  453
  489
  526
  565
  605
  647
  690
  735
  782
  831
  882
  935
  990
  1,048
  1,108
  1,171
  1,236
  1,305
EBITDA, $m
  193
  238
  274
  314
  355
  400
  446
  496
  548
  602
  659
  718
  779
  843
  910
  979
  1,051
  1,126
  1,203
  1,284
  1,368
  1,456
  1,547
  1,641
  1,740
  1,843
  1,950
  2,062
  2,179
  2,300
  2,428
Interest expense (income), $m
  38
  43
  52
  62
  72
  83
  95
  107
  121
  134
  149
  164
  180
  196
  213
  231
  250
  269
  289
  310
  331
  354
  377
  401
  426
  453
  480
  509
  539
  570
  602
Earnings before tax, $m
  59
  85
  96
  107
  119
  132
  145
  159
  174
  189
  205
  222
  239
  257
  276
  295
  315
  336
  358
  381
  404
  429
  454
  481
  508
  537
  568
  599
  632
  666
  702
Tax expense, $m
  17
  23
  26
  29
  32
  36
  39
  43
  47
  51
  55
  60
  64
  69
  74
  80
  85
  91
  97
  103
  109
  116
  123
  130
  137
  145
  153
  162
  171
  180
  190
Net income, $m
  42
  62
  70
  78
  87
  96
  106
  116
  127
  138
  150
  162
  174
  187
  201
  215
  230
  245
  261
  278
  295
  313
  332
  351
  371
  392
  414
  437
  461
  486
  513

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
  1,682
  1,938
  2,214
  2,509
  2,822
  3,153
  3,502
  3,868
  4,251
  4,652
  5,069
  5,504
  5,956
  6,427
  6,915
  7,424
  7,952
  8,500
  9,071
  9,664
  10,281
  10,923
  11,592
  12,289
  13,015
  13,772
  14,563
  15,387
  16,248
  17,148
Adjusted assets (=assets-cash), $m
  1,443
  1,682
  1,938
  2,214
  2,509
  2,822
  3,153
  3,502
  3,868
  4,251
  4,652
  5,069
  5,504
  5,956
  6,427
  6,915
  7,424
  7,952
  8,500
  9,071
  9,664
  10,281
  10,923
  11,592
  12,289
  13,015
  13,772
  14,563
  15,387
  16,248
  17,148
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
  1,355
  1,562
  1,784
  2,022
  2,274
  2,541
  2,822
  3,117
  3,425
  3,748
  4,084
  4,435
  4,799
  5,178
  5,572
  5,981
  6,407
  6,849
  7,309
  7,787
  8,284
  8,801
  9,340
  9,902
  10,487
  11,097
  11,733
  12,398
  13,092
  13,817
Working capital, $m
  79
  -36
  -42
  -48
  -54
  -61
  -68
  -76
  -83
  -92
  -100
  -109
  -119
  -128
  -139
  -149
  -160
  -171
  -183
  -196
  -208
  -222
  -236
  -250
  -265
  -281
  -297
  -314
  -332
  -350
  -370
Total debt, $m
  776
  925
  1,098
  1,285
  1,484
  1,695
  1,918
  2,154
  2,401
  2,660
  2,930
  3,212
  3,505
  3,810
  4,128
  4,458
  4,801
  5,157
  5,528
  5,913
  6,313
  6,730
  7,163
  7,615
  8,085
  8,575
  9,086
  9,620
  10,176
  10,758
  11,365
Total liabilities, $m
  986
  1,135
  1,308
  1,495
  1,694
  1,905
  2,128
  2,364
  2,611
  2,870
  3,140
  3,422
  3,715
  4,020
  4,338
  4,668
  5,011
  5,367
  5,738
  6,123
  6,523
  6,940
  7,373
  7,825
  8,295
  8,785
  9,296
  9,830
  10,386
  10,968
  11,575
Total equity, $m
  579
  547
  630
  720
  815
  917
  1,025
  1,138
  1,257
  1,382
  1,512
  1,647
  1,789
  1,936
  2,089
  2,248
  2,413
  2,584
  2,763
  2,948
  3,141
  3,341
  3,550
  3,767
  3,994
  4,230
  4,476
  4,733
  5,001
  5,281
  5,573
Total liabilities and equity, $m
  1,565
  1,682
  1,938
  2,215
  2,509
  2,822
  3,153
  3,502
  3,868
  4,252
  4,652
  5,069
  5,504
  5,956
  6,427
  6,916
  7,424
  7,951
  8,501
  9,071
  9,664
  10,281
  10,923
  11,592
  12,289
  13,015
  13,772
  14,563
  15,387
  16,249
  17,148
Debt-to-equity ratio
  1.340
  1.690
  1.740
  1.790
  1.820
  1.850
  1.870
  1.890
  1.910
  1.920
  1.940
  1.950
  1.960
  1.970
  1.980
  1.980
  1.990
  2.000
  2.000
  2.010
  2.010
  2.010
  2.020
  2.020
  2.020
  2.030
  2.030
  2.030
  2.030
  2.040
  2.040
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
  62
  70
  78
  87
  96
  106
  116
  127
  138
  150
  162
  174
  187
  201
  215
  230
  245
  261
  278
  295
  313
  332
  351
  371
  392
  414
  437
  461
  486
  513
Depreciation, amort., depletion, $m
  95
  110
  127
  145
  164
  185
  207
  229
  253
  278
  305
  332
  361
  390
  421
  453
  486
  521
  557
  594
  633
  673
  716
  759
  805
  853
  902
  954
  1,008
  1,064
  1,123
Funds from operations, $m
  97
  172
  197
  223
  251
  281
  312
  345
  380
  416
  454
  494
  535
  578
  622
  668
  716
  766
  818
  872
  928
  986
  1,047
  1,110
  1,176
  1,245
  1,316
  1,391
  1,469
  1,551
  1,636
Change in working capital, $m
  -50
  -5
  -6
  -6
  -6
  -7
  -7
  -8
  -8
  -8
  -9
  -9
  -9
  -10
  -10
  -11
  -11
  -11
  -12
  -12
  -13
  -13
  -14
  -14
  -15
  -16
  -16
  -17
  -18
  -19
  -19
Cash from operations, $m
  147
  177
  202
  229
  258
  288
  320
  353
  388
  425
  463
  503
  544
  587
  632
  679
  727
  778
  830
  884
  941
  1,000
  1,061
  1,125
  1,191
  1,261
  1,333
  1,408
  1,487
  1,569
  1,655
Maintenance CAPEX, $m
  0
  -95
  -110
  -127
  -145
  -164
  -185
  -207
  -229
  -253
  -278
  -305
  -332
  -361
  -390
  -421
  -453
  -486
  -521
  -557
  -594
  -633
  -673
  -716
  -759
  -805
  -853
  -902
  -954
  -1,008
  -1,064
New CAPEX, $m
  -265
  -191
  -207
  -222
  -237
  -252
  -267
  -281
  -295
  -309
  -323
  -336
  -350
  -365
  -379
  -394
  -409
  -425
  -442
  -460
  -478
  -497
  -518
  -539
  -561
  -585
  -610
  -637
  -664
  -694
  -725
Cash from investing activities, $m
  -265
  -286
  -317
  -349
  -382
  -416
  -452
  -488
  -524
  -562
  -601
  -641
  -682
  -726
  -769
  -815
  -862
  -911
  -963
  -1,017
  -1,072
  -1,130
  -1,191
  -1,255
  -1,320
  -1,390
  -1,463
  -1,539
  -1,618
  -1,702
  -1,789
Free cash flow, $m
  -118
  -108
  -115
  -120
  -125
  -129
  -132
  -135
  -136
  -137
  -138
  -138
  -138
  -138
  -137
  -136
  -135
  -134
  -133
  -132
  -131
  -131
  -130
  -130
  -130
  -130
  -130
  -131
  -131
  -133
  -134
Issuance/(repayment) of debt, $m
  175
  161
  173
  186
  199
  211
  223
  235
  247
  259
  270
  282
  293
  305
  318
  330
  343
  356
  370
  385
  400
  417
  434
  451
  470
  490
  511
  533
  557
  581
  607
Issuance/(repurchase) of shares, $m
  7
  15
  14
  12
  9
  6
  2
  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
  176
  187
  198
  208
  217
  225
  235
  247
  259
  270
  282
  293
  305
  318
  330
  343
  356
  370
  385
  400
  417
  434
  451
  470
  490
  511
  533
  557
  581
  607
Total cash flow (excl. dividends), $m
  66
  68
  72
  78
  83
  88
  93
  101
  111
  121
  132
  144
  155
  168
  181
  194
  208
  222
  237
  253
  269
  286
  303
  322
  341
  361
  381
  403
  425
  449
  473
Retained Cash Flow (-), $m
  -43
  -78
  -83
  -90
  -96
  -102
  -108
  -113
  -119
  -125
  -130
  -136
  -141
  -147
  -153
  -159
  -165
  -172
  -178
  -185
  -193
  -201
  -209
  -217
  -226
  -236
  -246
  -257
  -268
  -280
  -292
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
 
  101
  -11
  -12
  -13
  -14
  -14
  -12
  -8
  -3
  2
  8
  14
  21
  28
  35
  43
  51
  59
  67
  76
  85
  95
  104
  114
  125
  135
  146
  157
  169
  181
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
 
  94
  -10
  -10
  -9
  -9
  -9
  -7
  -4
  -1
  1
  2
  4
  4
  5
  5
  5
  4
  4
  3
  3
  2
  2
  1
  1
  1
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  99.5
  99.1
  98.8
  98.7
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5
  98.5

InterXion Holding N.V. is a provider of carrier and cloud neutral colocation data center services in Europe. The Company operates through two segments: France, Germany, The Netherlands and UK, and rest of Europe, which consists of its operations in Austria, Belgium, Denmark, Ireland, Spain, Sweden and Switzerland. The Company's offering of carrier and cloud neutral colocation services include space, power, cooling and an environment in which to house its customers' computing, network, storage and information technology infrastructure. It supports approximately 1,600 customers through over 40 data centers in over 10 countries, enabling them to protect, connect, process and distribute information. The Company supplements its colocation offering with a range of other services, including network monitoring, remote monitoring of customer equipment, systems management, engineering support services, cross connects, data backup and storage. The Company operates in various metropolitan areas.

FINANCIAL RATIOS  of  InterXion Holding (INXN)

Valuation Ratios
P/E Ratio 88.9
Price to Sales 8.4
Price to Book 6.4
Price to Tangible Book
Price to Cash Flow 25.4
Price to Free Cash Flow -31.6
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 16.4% 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 70.586 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 $3.8 billion.

RELATED COMPANIES Price Int.Val. Rating
LVLT Level 3 Commun 53.51 27.49  sell
IBM International 162.07 173.22  hold
HPQ HP 22.02 29.93  buy
BT BT Group ADR 18.12 27.50  str.buy
T AT&T 35.54 38.64  hold
VZ Verizon Commun 49.53 42.87  hold
AKAM Akamai Technol 51.87 41.93  hold

COMPANY NEWS

▶ Interxion Announces CFO Resignation   [Oct-03-17 09:00AM  Business Wire]
▶ 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]
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.