As of 2024-12-12, the Intrinsic Value of QTS Realty Trust Inc (QTS) is
110.01 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
41.10%.
The range of the Intrinsic Value is 91.60 - 143.52 USD
110.01 USD
Intrinsic Value
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) |
91.60 - 143.52 |
110.01 |
41.1% |
| DCF (EBITDA 10y) |
114.06 - 201.67 |
145.85 |
87.0% |
| Fair Value |
2.60 - 2.60 |
2.60 |
-96.67% |
| P/E |
3.00 - 7.18 |
5.30 |
-93.2% |
| EV/EBITDA |
26.32 - 96.75 |
62.34 |
-20.1% |
| 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% |