QTS
QTS Realty Trust Inc
Price:  
77.98 
USD
Volume:  
1,401,810.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

QTS Intrinsic Value

35.30 %
Upside

What is the intrinsic value of QTS?

As of 2025-07-07, the Intrinsic Value of QTS Realty Trust Inc (QTS) is 105.52 USD. This QTS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 77.98 USD, the upside of QTS Realty Trust Inc is 35.30%.

The range of the Intrinsic Value is 94.25 - 134.92 USD

Is QTS undervalued or overvalued?

Based on its market price of 77.98 USD and our intrinsic valuation, QTS Realty Trust Inc (QTS) is undervalued by 35.30%.

77.98 USD
Stock Price
105.52 USD
Intrinsic Value
Intrinsic Value Details

QTS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (568.67) - (53.63) (82.04) -205.2%
DCF (Growth 10y) (43.74) - (337.72) (60.14) -177.1%
DCF (EBITDA 5y) 94.25 - 134.92 105.52 35.3%
DCF (EBITDA 10y) 117.31 - 189.88 140.04 79.6%
Fair Value 2.60 - 2.60 2.60 -96.67%
P/E 3.48 - 7.66 5.32 -93.2%
EV/EBITDA 27.37 - 106.12 58.89 -24.5%
EPV (61.64) - (81.67) (71.66) -191.9%
DDM - Stable 1.71 - 12.48 7.10 -90.9%
DDM - Multi 32.02 - 91.64 41.20 -47.2%

QTS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,012.04
Beta 0.56
Outstanding shares (mil) 77.10
Enterprise Value (mil) 7,558.22
Market risk premium 4.24%
Cost of Equity 6.43%
Cost of Debt 8.31%
WACC 6.10%