DLR
Digital Realty Trust Inc
Price:  
150.60 
USD
Volume:  
2,290,164.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DLR Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Digital Realty Trust Inc (DLR) is 68.67 USD. This DLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.60 USD, the upside of Digital Realty Trust Inc is %.

The range of the Intrinsic Value is 26.26 - 238.27 USD

150.60 USD
Stock Price
68.67 USD
Intrinsic Value
Intrinsic Value Details

DLR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.26 - 238.27 68.67 -54.4%
DCF (Growth 10y) 51.88 - 321.33 106.13 -29.5%
DCF (EBITDA 5y) 167.49 - 234.12 198.89 32.1%
DCF (EBITDA 10y) 193.99 - 300.83 242.57 61.1%
Fair Value 76.14 - 76.14 76.14 -49.44%
P/E 75.41 - 123.57 96.68 -35.8%
EV/EBITDA 109.45 - 175.75 135.25 -10.2%
EPV (17.11) - (3.99) (10.55) -107.0%
DDM - Stable 28.62 - 108.13 68.37 -54.6%
DDM - Multi 69.07 - 173.52 95.80 -36.4%

DLR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 47,030.87
Beta 1.02
Outstanding shares (mil) 312.29
Enterprise Value (mil) 62,831.27
Market risk premium 4.60%
Cost of Equity 8.99%
Cost of Debt 4.89%
WACC 7.79%