DIGITAL REALTY TRUST, INC. (DLR)
Real Estate Investment Trusts · Financial Services · $66.5B
Intrinsic Value (Consensus)
$59.70
Current Price
$190.45
Margin of Safety
-68.7%
68.7% Above Intrinsic Value
Value: $60
Price: $190
Valuation Model Estimates
Current Price: $190.45
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%.
Health Score
B
65
Profitability
15/25
Strength
24/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
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
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance