As of 2025-10-12, the Intrinsic Value of Digital Realty Trust Inc (DLR) is 98.62 USD. This DLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.49 USD, the upside of Digital Realty Trust Inc is -41.50%.
The range of the Intrinsic Value is 33.76 - 1,150.64 USD
Based on its market price of 168.49 USD and our intrinsic valuation, Digital Realty Trust Inc (DLR) is overvalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.76 - 1,150.64 | 98.62 | -41.5% |
| DCF (Growth 10y) | 79.21 - 1,799.46 | 179.43 | 6.5% |
| DCF (EBITDA 5y) | 169.48 - 234.27 | 203.55 | 20.8% |
| DCF (EBITDA 10y) | 211.93 - 314.64 | 263.18 | 56.2% |
| Fair Value | 101.37 - 101.37 | 101.37 | -39.84% |
| P/E | 62.33 - 119.45 | 88.85 | -47.3% |
| EV/EBITDA | 116.13 - 173.70 | 145.41 | -13.7% |
| EPV | (6.70) - 6.99 | 0.14 | -99.9% |
| DDM - Stable | 59.54 - 535.91 | 297.73 | 76.7% |
| DDM - Multi | 69.75 - 439.86 | 116.14 | -31.1% |
| Market Cap (mil) | 57,463.52 |
| Beta | 0.71 |
| Outstanding shares (mil) | 341.05 |
| Enterprise Value (mil) | 72,361.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.68% |
| Cost of Debt | 4.54% |
| WACC | 6.11% |