DLR
Digital Realty Trust Inc
Price:  
170.05 
USD
Volume:  
1,196,834.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DLR Intrinsic Value

-51.20 %
Upside

What is the intrinsic value of DLR?

As of 2025-05-17, the Intrinsic Value of Digital Realty Trust Inc (DLR) is 83.07 USD. This DLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.05 USD, the upside of Digital Realty Trust Inc is -51.20%.

The range of the Intrinsic Value is 25.22 - 1,108.71 USD

Is DLR undervalued or overvalued?

Based on its market price of 170.05 USD and our intrinsic valuation, Digital Realty Trust Inc (DLR) is overvalued by 51.20%.

170.05 USD
Stock Price
83.07 USD
Intrinsic Value
Intrinsic Value Details

DLR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.22 - 1,108.71 83.07 -51.2%
DCF (Growth 10y) 64.25 - 1,733.74 153.71 -9.6%
DCF (EBITDA 5y) 163.80 - 238.06 201.68 18.6%
DCF (EBITDA 10y) 197.62 - 314.94 254.26 49.5%
Fair Value 31.99 - 31.99 31.99 -81.19%
P/E 37.80 - 73.03 56.44 -66.8%
EV/EBITDA 87.28 - 179.38 127.64 -24.9%
EPV (8.09) - 8.30 0.10 -99.9%
DDM - Stable 18.90 - 171.16 95.03 -44.1%
DDM - Multi 86.83 - 449.17 132.31 -22.2%

DLR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 57,264.34
Beta 0.73
Outstanding shares (mil) 336.75
Enterprise Value (mil) 71,958.73
Market risk premium 4.60%
Cost of Equity 6.63%
Cost of Debt 5.50%
WACC 6.26%