As of 2024-12-14, the Intrinsic Value of Digital Realty Trust Inc (DLR) is
123.11 USD. This DLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 185.04 USD, the upside of Digital Realty Trust Inc is
-33.50%.
The range of the Intrinsic Value is 46.35 - 1,519.29 USD
123.11 USD
Intrinsic Value
DLR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.35 - 1,519.29 |
123.11 |
-33.5% |
| DCF (Growth 10y) |
80.90 - 2,023.04 |
182.63 |
-1.3% |
| DCF (EBITDA 5y) |
192.96 - 271.06 |
232.04 |
25.4% |
| DCF (EBITDA 10y) |
228.55 - 355.22 |
288.62 |
56.0% |
| Fair Value |
33.25 - 33.25 |
33.25 |
-82.03% |
| P/E |
37.22 - 106.46 |
73.62 |
-60.2% |
| EV/EBITDA |
98.70 - 203.00 |
151.17 |
-18.3% |
| EPV |
(7.99) - 9.66 |
0.84 |
-99.5% |
| DDM - Stable |
17.98 - 171.43 |
94.71 |
-48.8% |
| DDM - Multi |
107.58 - 592.43 |
165.70 |
-10.5% |
DLR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
61,379.62 |
| Beta |
0.74 |
| Outstanding shares (mil) |
331.71 |
| Enterprise Value (mil) |
76,190.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.94% |
| Cost of Debt |
5.50% |
| WACC |
6.53% |