DLR
Digital Realty Trust Inc
Price:  
148.35 
USD
Volume:  
3,595,678.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DLR Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Digital Realty Trust Inc (DLR) is 73.01 USD. This DLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 148.35 USD, the upside of Digital Realty Trust Inc is %.

The range of the Intrinsic Value is 27.09 - 296.96 USD

148.35 USD
Stock Price
73.01 USD
Intrinsic Value
Intrinsic Value Details

DLR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.09 - 296.96 73.01 -50.8%
DCF (Growth 10y) 53.40 - 402.24 113.11 -23.8%
DCF (EBITDA 5y) 160.57 - 205.96 182.79 23.2%
DCF (EBITDA 10y) 181.49 - 261.60 219.00 47.6%
Fair Value 89.49 - 89.49 89.49 -39.67%
P/E 89.03 - 118.63 99.05 -33.2%
EV/EBITDA 119.47 - 172.51 134.64 -9.2%
EPV (15.55) - (1.54) (8.54) -105.8%
DDM - Stable 34.87 - 154.87 94.87 -36.1%
DDM - Multi 62.78 - 190.29 91.57 -38.3%

DLR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 48,139.57
Beta 1.14
Outstanding shares (mil) 324.50
Enterprise Value (mil) 63,966.18
Market risk premium 4.60%
Cost of Equity 8.63%
Cost of Debt 4.71%
WACC 7.49%