investorscraft@gmail.com

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

Previous Close$170.93
Intrinsic Value
Upside potential
Previous Close
$170.93

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. is a leading global provider of data center, colocation, and interconnection solutions, serving enterprises and cloud service providers. The company operates a diversified portfolio of properties across key metropolitan areas, enabling secure and scalable digital infrastructure. Its core revenue model is anchored in long-term leases, providing stable cash flows while catering to the growing demand for data storage and cloud computing. Digital Realty holds a strong market position as one of the largest data center REITs, with a focus on high-growth markets and strategic partnerships with hyperscale clients. The company’s interconnected campuses and global footprint differentiate it in a competitive sector where reliability and scalability are paramount. By leveraging its extensive network, Digital Realty supports digital transformation for enterprises, reinforcing its role as a critical enabler of the digital economy.

Revenue Profitability And Efficiency

Digital Realty reported revenue of $5.55 billion for FY 2024, reflecting steady demand for data center services. Net income stood at $602.5 million, with diluted EPS of $1.61, indicating moderate profitability. Operating cash flow was robust at $2.26 billion, underscoring efficient operations. The absence of reported capital expenditures suggests disciplined investment or potential reclassification in financial reporting.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable lease revenues and operational scalability. With $3.87 billion in cash and equivalents, Digital Realty maintains liquidity for strategic investments. However, total debt of $18.01 billion highlights significant leverage, which may impact capital efficiency if interest expenses rise. The strong operating cash flow helps mitigate refinancing risks.

Balance Sheet And Financial Health

Digital Realty’s balance sheet shows a solid cash position of $3.87 billion, providing flexibility for growth initiatives. Total debt of $18.01 billion indicates a leveraged capital structure, though this is typical for REITs with large-scale infrastructure assets. The company’s ability to generate consistent cash flow supports its financial health, but debt management remains a key focus.

Growth Trends And Dividend Policy

Growth is driven by increasing demand for data center capacity, particularly from hyperscale clients. Digital Realty’s dividend policy remains attractive, with a dividend per share of $5.05, reflecting a commitment to shareholder returns. The company’s expansion into emerging markets and strategic acquisitions could further enhance long-term growth prospects.

Valuation And Market Expectations

The market values Digital Realty based on its stable cash flows and growth potential in the data center sector. Investors likely focus on its ability to maintain high occupancy rates and lease renewals amid competitive pressures. Valuation metrics should account for both its REIT structure and sector-specific growth drivers.

Strategic Advantages And Outlook

Digital Realty’s strategic advantages include its global footprint, interconnected ecosystems, and partnerships with major cloud providers. The outlook remains positive, supported by secular trends in cloud adoption and digital transformation. However, rising interest rates and competitive pressures could pose challenges. The company’s focus on sustainability and energy-efficient designs may further strengthen its market position.

Sources

Company filings, investor presentations

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