image
Real Estate - REIT - Office - NYSE - US
$ 21.63
-0.254 %
$ 52.5 B
Market Cap
4.47
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 4, 2025.

The intrinsic value of one DLR-PJ stock under the worst case scenario is HIDDEN Compared to the current market price of 21.6 USD, Digital Realty Trust, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 4, 2025.

The intrinsic value of one DLR-PJ stock under the base case scenario is HIDDEN Compared to the current market price of 21.6 USD, Digital Realty Trust, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 4, 2025.

The intrinsic value of one DLR-PJ stock under the best case scenario is HIDDEN Compared to the current market price of 21.6 USD, Digital Realty Trust, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DLR-PJ

image
$24.5$24.5$24.0$24.0$23.5$23.5$23.0$23.0$22.5$22.5$22.0$22.0$21.5$21.5$21.0$21.015 Sep15 SepOct '24Oct '2415 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '25
FINANCIALS
5.48 B REVENUE
16.74%
524 M OPERATING INCOME
-11.10%
950 M NET INCOME
149.87%
1.63 B OPERATING CASH FLOW
-1.48%
-1.12 B INVESTING CASH FLOW
76.27%
963 M FINANCING CASH FLOW
-67.55%
215 M REVENUE
-84.95%
126 M OPERATING INCOME
-25.38%
40.1 M NET INCOME
-49.97%
567 M OPERATING CASH FLOW
-1.17%
-1.12 B INVESTING CASH FLOW
-300.85%
476 M FINANCING CASH FLOW
-44.29%
Balance Sheet Digital Realty Trust, Inc.
image
Current Assets 3.38 B
Cash & Short-Term Investments 1.63 B
Receivables 1.28 B
Other Current Assets 479 M
Non-Current Assets 40.7 B
Long-Term Investments 2.3 B
PP&E 1.41 B
Other Non-Current Assets 37 B
3.68 %2.90 %5.20 %3.21 %83.92 %Total Assets$44.1b
Current Liabilities 3.85 B
Accounts Payable 2.17 B
Short-Term Debt 1.32 B
Other Current Liabilities 357 M
Non-Current Liabilities 19.3 B
Long-Term Debt 18 B
Other Non-Current Liabilities 1.28 B
9.38 %5.72 %77.81 %5.54 %Total Liabilities$23.1b
EFFICIENCY
Earnings Waterfall Digital Realty Trust, Inc.
image
Revenue 5.48 B
Cost Of Revenue 2.6 B
Gross Profit 2.88 B
Operating Expenses 2.35 B
Operating Income 524 M
Other Expenses -426 M
Net Income 950 M
6b6b5b5b4b4b3b3b2b2b1b1b005b(3b)3b(2b)524m426m950mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
52.56% GROSS MARGIN
52.56%
9.58% OPERATING MARGIN
9.58%
17.32% NET MARGIN
17.32%
4.96% ROE
4.96%
2.15% ROA
2.15%
1.17% ROIC
1.17%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Digital Realty Trust, Inc.
image
2b2b2b2b1b1b500m500m00(500m)(500m)(1b)(1b)20152015201620162017201720182018201920192020202020212021202220222023202320242024
Net Income 950 M
Depreciation & Amortization 1.69 B
Capital Expenditures 0
Stock-Based Compensation 80.5 M
Change in Working Capital -380 M
Others -711 M
Free Cash Flow 1.63 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Digital Realty Trust, Inc.
image
DLR-PJ has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.328 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.328130.5251.510.328131.310.328131.310.328131.310.328131.310.328131.310.328131.310.328130.332017201720182018201920192020202020212021202220222023202320242024
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Digital Realty Trust, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Digital Realty Trust, Inc. DLR-PJ

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 52.5 B
Dividend Yield 0.00%
Description Digital Realty supports the world's leading enterprises and service providers by delivering the full spectrum of data center, colocation and interconnection solutions. PlatformDIGITALR, the company's global data center platform, provides customers a trusted foundation and proven Pervasive Datacenter Architecture PDxTM solution methodology for scaling digital business and efficiently managing data gravity challenges. Digital Realty's global data center footprint gives customers access to the connected communities that matter to them with more than 284 facilities in 48 metros across 23 countries on six continents.
Contact 5707 Southwest Parkway, Austin, TX, 78735 https://www.digitalrealty.com
IPO Date Aug. 4, 2017
Employees 3664
Officers Mr. Christopher Sharp Chief Technology Officer Mr. Jeffrey Michael Tapley CFA Chief Operating Officer Ms. Jeannie Lee Executive Vice President, General Counsel & Secretary Mr. Andrew P. Power President, Chief Executive Officer & Director Mr. Jim Huseby Vice President of Investor Relations Ms. Ellen A. Jacobs Senior Vice President of Corporate Services Mr. Matthew R. Mercier Chief Financial Officer Mr. Gregory S. Wright Chief Investment Officer Ms. Cindy A. Fiedelman Chief Human Resources Officer Ms. Christine B. Kornegay Chief Accounting Officer