investorscraft@gmail.com

Intrinsic value of Digital Realty Trust, Inc. (DLR)

Previous Close$129.47
Intrinsic Value
Upside potential
Previous Close
$129.47
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh45.75 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Digital Realty supports the world's leading enterprises and service providers by delivering the full spectrum of data center, colocation and interconnection solutions. PlatformDIGITALR, the company's global data center platform, provides customers a trusted foundation and proven Pervasive Datacenter Architecture PDxTM solution methodology for scaling digital business and efficiently managing data gravity challenges. Digital Realty's global data center footprint gives customers access to the connected communities that matter to them with more than 284 facilities in 48 metros across 23 countries on six continents.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %13.4NaN
Revenue, $4428NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3734NaN
Operating income, $m694NaN
EBITDA, $m2289NaN
Interest expense (income), $mNaN
Earnings before tax, $m1754NaN
Tax expense, $m73NaN
Net income, $m1681NaN

BALANCE SHEET

Cash and short-term investments, $m143NaN
Total assets, $m36370NaN
Adjusted assets (=assets-cash), $m36227NaN
Average production assets, $m12367NaN
Working capital, $m-1068NaN
Total debt, $m14973NaN
Total liabilities, $m18365NaN
Total equity, $m18005NaN
Debt-to-equity ratio0.832NaN
Adjusted equity ratio0.512NaN

CASH FLOW

Net income, $m1681NaN
Depreciation, amort., depletion, $m1595NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1702NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m1691NaN
Free cash flow, $m11NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1068
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount