As of 2025-05-12, 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 166.57 USD, the upside of Digital Realty Trust Inc is -50.10%.
The range of the Intrinsic Value is 25.22 - 1,108.71 USD
Based on its market price of 166.57 USD and our intrinsic valuation, Digital Realty Trust Inc (DLR) is overvalued by 50.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.22 - 1,108.71 | 83.07 | -50.1% |
| DCF (Growth 10y) | 64.25 - 1,733.74 | 153.71 | -7.7% |
| DCF (EBITDA 5y) | 159.94 - 232.35 | 195.59 | 17.4% |
| DCF (EBITDA 10y) | 193.45 - 308.05 | 247.30 | 48.5% |
| Fair Value | 31.99 - 31.99 | 31.99 | -80.79% |
| P/E | 38.21 - 71.31 | 55.67 | -66.6% |
| EV/EBITDA | 84.70 - 175.43 | 124.06 | -25.5% |
| EPV | (8.09) - 8.30 | 0.10 | -99.9% |
| DDM - Stable | 18.90 - 171.16 | 95.03 | -42.9% |
| DDM - Multi | 86.83 - 449.17 | 132.31 | -20.6% |
| Market Cap (mil) | 56,092.45 |
| Beta | 0.73 |
| Outstanding shares (mil) | 336.75 |
| Enterprise Value (mil) | 70,786.84 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.63% |
| Cost of Debt | 5.50% |
| WACC | 6.26% |