investorscraft@gmail.com

Intrinsic ValueDigital Realty Trust, Inc. (0I9F.L)

Previous Close£165.22
Intrinsic Value
Upside potential
Previous Close
£165.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Digital Realty Trust, Inc. operates as a leading global provider of data center, colocation, and interconnection solutions, catering to enterprises and service providers. The company's PlatformDIGITAL® and Pervasive Datacenter Architecture (PDx™) methodology enable scalable digital infrastructure, addressing the growing demand for data gravity management. With a presence in 23 countries across six continents, Digital Realty’s 284 facilities position it as a critical player in the digital economy, supporting cloud, network, and IT service providers. The firm’s interconnected ecosystems facilitate low-latency data exchange, reinforcing its competitive edge in a sector driven by hyperscale growth and edge computing. Its diversified tenant base and long-term lease structures provide stability, while its global footprint ensures resilience against regional market fluctuations. Digital Realty’s focus on sustainability and energy-efficient designs further enhances its appeal in an increasingly ESG-conscious market.

Revenue Profitability And Efficiency

Digital Realty reported revenue of $5.55 billion, with net income of $602.5 million, reflecting a diluted EPS of $1.61. Operating cash flow stood at $2.26 billion, though capital expenditures of -$2.83 billion indicate significant reinvestment in infrastructure. The company’s ability to generate stable cash flows from long-term leases supports its profitability, while its scale allows for operational efficiencies in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-quality tenant base and recurring revenue model. With an operating cash flow margin of approximately 40.7%, Digital Realty demonstrates strong capital efficiency, though its high capex reflects ongoing expansion. The firm’s focus on strategic acquisitions and development projects aims to sustain growth in key digital infrastructure markets.

Balance Sheet And Financial Health

Digital Realty maintains a robust balance sheet with $3.87 billion in cash and equivalents against total debt of $19.87 billion. The debt level is manageable given its stable cash flows and asset base, but investors should monitor leverage ratios. The company’s liquidity position supports its dividend policy and growth initiatives, though capex demands remain high.

Growth Trends And Dividend Policy

Digital Realty’s growth is driven by increasing demand for data center capacity, particularly in cloud and interconnection services. The company offers a dividend yield of approximately 3.5%, with a payout ratio reflecting its commitment to returning capital while funding expansion. Its global footprint and development pipeline position it to capitalize on long-term digital infrastructure trends.

Valuation And Market Expectations

With a market cap of $56.74 billion and a beta of 0.95, Digital Realty trades as a lower-volatility REIT. Investors likely price in steady growth from digital transformation tailwinds, though elevated capex may weigh on near-term earnings. The stock’s valuation reflects its premium positioning in the data center sector.

Strategic Advantages And Outlook

Digital Realty’s strategic advantages include its global scale, interconnected ecosystems, and focus on sustainability. The outlook remains positive, supported by secular demand for data infrastructure, though competition and interest rate sensitivity pose risks. The company’s ability to execute on its development pipeline will be critical to maintaining its market leadership.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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