As of 2025-07-19, the Intrinsic Value of QTS Realty Trust Inc (QTS) is 118.98 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 52.60%.
The range of the Intrinsic Value is 98.42 - 148.55 USD
Based on its market price of 77.98 USD and our intrinsic valuation, QTS Realty Trust Inc (QTS) is undervalued by 52.60%.
| 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) | 98.42 - 148.55 | 118.98 | 52.6% |
| DCF (EBITDA 10y) | 122.43 - 208.57 | 157.49 | 102.0% |
| Fair Value | 2.60 - 2.60 | 2.60 | -96.67% |
| P/E | 3.34 - 7.43 | 5.21 | -93.3% |
| EV/EBITDA | 29.02 - 105.77 | 61.42 | -21.2% |
| 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% |
| 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% |