Digital Realty Trust Inc
NYSE:DLR

Watchlist Manager
Digital Realty Trust Inc Logo
Digital Realty Trust Inc
NYSE:DLR
Watchlist
Price: 160.67 USD -1.28% Market Closed
Market Cap: 55.2B USD

Intrinsic Value

The intrinsic value of one DLR stock under the Base Case scenario is 122.68 USD. Compared to the current market price of 160.67 USD, Digital Realty Trust Inc is Overvalued by 24%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DLR Intrinsic Value
122.68 USD
Overvaluation 24%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Digital Realty Trust Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about DLR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DLR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Digital Realty Trust Inc.

Explain Valuation
Compare DLR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

Rising interest rates and the company’s substantial debt load introduce refinancing risk. With a higher cost of capital, Digital Realty might face margin compression or be forced to scale back on strategic acquisitions that have historically fueled growth.

Dependence on energy-intensive data center operations exposes the trust to potential spikes in utility costs and stricter environmental regulations. Regulatory burdens or increasing power expenses may narrow margins and pressure long-term profitability.

Bull Theses

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.

Its consistent track record of development projects and acquisitions allows for reliable rent escalators and diversified cash flows across multiple geographies, mitigating region-specific economic downturns while solidifying its market leadership.

The ongoing shift toward cloud computing and edge data processing should sustain robust industry tailwinds, enhancing Digital Realty’s capacity to drive higher occupancy rates and attractive pricing for its interconnection and colocation services.

Show More Less
How do you feel about DLR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Digital Realty Trust Inc

Current Assets 5.5B
Cash & Short-Term Investments 3.3B
Receivables 2.2B
Non-Current Assets 43.2B
Long-Term Investments 3.7B
PP&E 27.2B
Intangibles 11.7B
Other Non-Current Assets 614.8m
Current Liabilities 4.4B
Accounts Payable 2.4B
Accrued Liabilities 1.3B
Other Current Liabilities 699.5m
Non-Current Liabilities 21.3B
Long-Term Debt 18.2B
Other Non-Current Liabilities 3.1B
Efficiency

Free Cash Flow Analysis
Digital Realty Trust Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Digital Realty Trust Inc

Revenue
5.9B USD
Cost of Revenue
-2.5B USD
Gross Profit
3.4B USD
Operating Expenses
-2.6B USD
Operating Income
851m USD
Other Expenses
507.8m USD
Net Income
1.4B USD
Fundamental Scores

DLR Profitability Score
Profitability Due Diligence

Digital Realty Trust Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Healthy Net Margin
Healthy Operating Margin
48/100
Profitability
Score

Digital Realty Trust Inc's profitability score is 48/100. 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.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
35/100
Solvency
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

Wall Street analysts forecast DLR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DLR is 202.49 USD with a low forecast of 162.61 USD and a high forecast of 231 USD.

Lowest
Price Target
162.61 USD
1% Upside
Average
Price Target
202.49 USD
26% Upside
Highest
Price Target
231 USD
44% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 10, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

DLR Insider Trading
Buy and sell transactions by insiders

DLR News

Other Videos
What is the Intrinsic Value of one DLR stock?

The intrinsic value of one DLR stock under the Base Case scenario is 122.68 USD.

Is DLR stock undervalued or overvalued?

Compared to the current market price of 160.67 USD, Digital Realty Trust Inc is Overvalued by 24%.

Back to Top