DIGITAL REALTY TRUST, INC. (DLR-PK)
Real Estate Investment Trusts · Financial Services · $25.0B
Intrinsic Value (Consensus)
$59.70
Current Price
$71.60
Margin of Safety
-16.6%
16.6% Above Intrinsic Value
Value: $60
Price: $72
Valuation Model Estimates
Current Price: $71.60
DCF (Discounted Cash Flow)
$275.56
Graham Number
$72.75
Earnings Power Value
$34.76
Relative Value (P/E)
$71.60
Dividend Discount Model
Not applicable
—
Consensus Value
$59.70
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.58
- EPS (Forward)
- $4.30
- Book Value
- $65.70
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 5.7%
- Debt/Equity
- 13%
- Revenue Growth
- 10.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance