
Digital Realty Trust Inc
NYSE:DLR

Intrinsic Value
The intrinsic value of one
DLR
stock under the Base Case scenario is
114.42
USD.
Compared to the current market price of 150.75 USD,
Digital Realty Trust Inc
is
Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Digital Realty Trust Inc
Fundamental Analysis

Digital Realty’s aggressive expansion into new data center markets could oversaturate its portfolio. If customer demand in these emerging regions fails to materialize at expected levels, underutilized facilities could depress returns and lead to a drag on its overall occupancy and revenue growth.
As one of the world’s largest data center REITs, Digital Realty has a deeply entrenched global footprint and strong tenant relationships with top cloud and enterprise customers, positioning it well to capture growing demand for digital infrastructure.

Revenue & Expenses Breakdown
Digital Realty Trust Inc
Balance Sheet Decomposition
Digital Realty Trust Inc
Current Assets | 5.8B |
Cash & Short-Term Investments | 3.9B |
Receivables | 1.9B |
Non-Current Assets | 39.5B |
Long-Term Investments | 2.6B |
PP&E | 25.3B |
Intangibles | 11.1B |
Other Non-Current Assets | 462.3m |
Free Cash Flow Analysis
Digital Realty Trust Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Digital Realty Trust Inc
Revenue
|
5.6B
USD
|
Cost of Revenue
|
-2.4B
USD
|
Gross Profit
|
3.2B
USD
|
Operating Expenses
|
-2.6B
USD
|
Operating Income
|
565.8m
USD
|
Other Expenses
|
-4m
USD
|
Net Income
|
561.8m
USD
|
DLR Profitability Score
Profitability Due Diligence
Digital Realty Trust Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Digital Realty Trust Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
DLR Solvency Score
Solvency Due Diligence
Digital Realty Trust Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
Digital Realty Trust Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DLR Price Targets Summary
Digital Realty Trust Inc
According to Wall Street analysts, the average 1-year price target for
DLR
is 191.76 USD
with a low forecast of 130.29 USD and a high forecast of 231 USD.
Dividends
Current shareholder yield for DLR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DLR
stock under the Base Case scenario is
114.42
USD.
Compared to the current market price of 150.75 USD,
Digital Realty Trust Inc
is
Overvalued by 24%.