image
Digital Realty Trust, Inc. DLR-PL
Real Estate - REIT - Office - NYSE - US
Watchlist
$ 21.1904
-0.515 %
$ 7.03 B
Market Cap
4.38
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one DLR-PL stock under the worst case scenario is HIDDEN Compared to the current market price of 21.2 USD, Digital Realty Trust, Inc. is HIDDEN

DLR-PL Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one DLR-PL stock under the base case scenario is HIDDEN Compared to the current market price of 21.2 USD, Digital Realty Trust, Inc. is HIDDEN

DLR-PL Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one DLR-PL stock under the best case scenario is HIDDEN Compared to the current market price of 21.2 USD, Digital Realty Trust, Inc. is HIDDEN

DLR-PL Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart DLR-PL

image
1M 0%
6M 0%
1Y --%
3Y -2%
5Y 7.0%
All
FINANCIALS
5.48 B REVENUE
16.74%
Growth Rates
1Year 16.74%
3Years 11.95%
5Years 12.45%
7Years 14.35%
10Years 13.96%
524 M OPERATING INCOME
-11.10%
Growth Rates
1Year -11.10%
3Years -2.02%
5Years -0.94%
7Years 0.76%
10Years 3.23%
950 M NET INCOME
149.87%
Growth Rates
1Year 149.87%
3Years 37.86%
5Years 22.74%
7Years 11.93%
10Years 11.48%
1.63 B OPERATING CASH FLOW
-1.48%
Growth Rates
1Year -1.48%
3Years -1.42%
5Years 3.37%
7Years 8.69%
10Years 9.55%
-1.12 B INVESTING CASH FLOW
76.27%
Growth Rates
1Year 76.27%
3Years 24.58%
5Years 18.15%
7Years 2.16%
10Years -0.50%
963 M FINANCING CASH FLOW
-67.55%
Growth Rates
1Year -67.55%
3Years 0.98%
5Years -11.33%
7Years 15.47%
10Years 9.06%
1.43 B REVENUE
5.49%
Growth Rates
1Year 16.74%
3Years 11.95%
5Years 12.45%
7Years 14.35%
10Years 13.96%
168 M OPERATING INCOME
-17.61%
Growth Rates
1Year -11.10%
3Years -2.02%
5Years -0.94%
7Years 0.76%
10Years 3.23%
40.1 M NET INCOME
-49.97%
Growth Rates
1Year 149.87%
3Years 37.86%
5Years 22.74%
7Years 11.93%
10Years 11.48%
567 M OPERATING CASH FLOW
-1.17%
Growth Rates
1Year -1.48%
3Years -1.42%
5Years 3.37%
7Years 8.69%
10Years 9.55%
-1.12 B INVESTING CASH FLOW
-300.85%
Growth Rates
1Year 76.27%
3Years 24.58%
5Years 18.15%
7Years 2.16%
10Years -0.50%
476 M FINANCING CASH FLOW
-44.29%
Growth Rates
1Year -67.55%
3Years 0.98%
5Years -11.33%
7Years 15.47%
10Years 9.06%
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
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
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
RATIOS
52.56% GROSS MARGIN
52.56%
Averages
1Year 52.56%
3Years 56.71%
5Years 58.98%
7Years 60.47%
10Years 61.44%
9.58% OPERATING MARGIN
9.58%
Averages
1Year 9.58%
3Years 12.61%
5Years 14.12%
7Years 15.29%
10Years 16.90%
17.32% NET MARGIN
17.32%
Averages
1Year 17.32%
3Years 21.33%
5Years 18.23%
7Years 16.02%
10Years 16.12%
4.96% ROE
4.96%
Averages
1Year 4.96%
3Years 5.53%
5Years 4.90%
7Years 4.32%
10Years 5.04%
2.15% ROA
2.15%
Averages
1Year 2.15%
3Years 2.59%
5Years 2.25%
7Years 1.97%
10Years 2.20%
1.17% ROIC
1.17%
Averages
1Year 1.17%
3Years 1.53%
5Years 1.75%
7Years 1.91%
10Years 2.45%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Digital Realty Trust, Inc.
image
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-PL has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.79% DIVIDEND YIELD
0.325 USD DIVIDEND PER SHARE
5. COMPETITION

Digital Realty supports the world's leading enterprises and service providers by delivering the full spectrum of data center, colocation and interconnection solutions.

image
7.56 USD
DLR-PJ
Overvalued 64.97%

Digital Realty supports the world's leading enterprises and service providers by delivering the full spectrum of data center, colocation and interconnection solutions.

image
8.3 USD
DLR-PK
Overvalued 65.06%

Federal Realty is a recognized leader in the ownership, operation and redevelopment of high-quality retail-based properties located primarily in major coastal markets from Washington, D.C. to Boston as well as San Francisco and Los Angeles.

image
6.98 USD
FRT-PC
Overvalued 67.75%

Kimco Realty Corp. (NYSE:KIM) is a real estate investment trust (REIT) headquartered in Jericho, N.Y. that is one of North America's largest publicly traded owners and operators of open-air, grocery-anchored shopping centers and mixed-use assets.

image
17.7 USD
KIM-PM
Overvalued 18.98%

Public Storage, a member of the S&P 500 and FT Global 500, is a REIT that primarily acquires, develops, owns and operates self-storage facilities.

image
20 USD
PSA-PH
Overvalued 17.19%
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
Date Value Insider Amount Avg Price
1 year ago
Jul 28, 2023
Sell 346 K USD
Fiedelman Cindy
CHIEF HUMAN RESOURCES OFFICER
- 2770
 125 USD
1 year ago
Jun 12, 2023
Sell 74 K USD
Olson Peter C.
CHIEF ACCOUNTING OFFICER
- 700
 105.67 USD
1 year ago
May 15, 2023
Sell 146 K USD
MANDEVILLE JEAN F H P
Director
- 1500
 97.47 USD
1 year ago
Mar 10, 2023
Sell 205 K USD
Corey Dyer
EVP, CHIEF REVENUE OFFICER
- 1966
 104.19 USD
1 year ago
Mar 10, 2023
Sell 254 K USD
Corey Dyer
EVP, CHIEF REVENUE OFFICER
- 2435
 104.19 USD
2 years ago
Feb 02, 2023
Sell 508 K USD
Sharp Christopher
EVP, CHIEF TECHNOLOGY OFFICER
- 4235
 120 USD
2 years ago
Feb 01, 2023
Sell 115 K USD
Lee Jeannie
EVP, GENERAL COUNSEL
- 1000
 115 USD
2 years ago
Nov 18, 2022
Sell 111 K USD
MANDEVILLE JEAN F H P
Director
- 1000
 111.01 USD
2 years ago
May 26, 2022
Sell 4.49 M USD
RUBERG DAVID C
director: EVP, STRATEGIC ADVISOR
- 32759
 137.12 USD
2 years ago
May 26, 2022
Sell 1.48 M USD
RUBERG DAVID C
director: EVP, STRATEGIC ADVISOR
- 10754
 137.79 USD
2 years ago
May 26, 2022
Sell 694 K USD
RUBERG DAVID C
director: EVP, STRATEGIC ADVISOR
- 4986
 139.09 USD
2 years ago
May 26, 2022
Sell 210 K USD
RUBERG DAVID C
director: EVP, STRATEGIC ADVISOR
- 1501
 140.01 USD
2 years ago
May 27, 2022
Sell 3.49 M USD
RUBERG DAVID C
director: EVP, STRATEGIC ADVISOR
- 25000
 139.68 USD
7. News
8. Profile Summary

Digital Realty Trust, Inc. DLR-PL

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 7.03 B
Dividend Yield 0.79%
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 Oct. 2, 2019
Employees 3664
Officers Ms. Christine B. Kornegay Chief Accounting Officer Mr. Gregory S. Wright Chief Investment Officer Ms. Cindy A. Fiedelman Chief Human Resources Officer Mr. Christopher Sharp Chief Technology Officer Mr. Jim Huseby Vice President of Investor Relations Ms. Ellen A. Jacobs Senior Vice President of Corporate Services Ms. Jeannie Lee Executive Vice President, General Counsel & Secretary Mr. Andrew P. Power President, Chief Executive Officer & Director Mr. Matthew R. Mercier Chief Financial Officer Mr. Jeffrey Michael Tapley CFA Chief Operating Officer