image
Real Estate - REIT - Office - NYSE - US
$ 136.67
-0.604 %
$ 46 B
Market Cap
84.89
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DLR stock under the worst case scenario is HIDDEN Compared to the current market price of 137 USD, Digital Realty Trust, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DLR stock under the base case scenario is HIDDEN Compared to the current market price of 137 USD, Digital Realty Trust, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DLR stock under the best case scenario is HIDDEN Compared to the current market price of 137 USD, Digital Realty Trust, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DLR

image
$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.0$160.0$160.0$150.0$150.0$140.0$140.0$130.0$130.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
5.55 B REVENUE
1.42%
472 M OPERATING INCOME
-10.03%
588 M NET INCOME
-38.09%
2.26 B OPERATING CASH FLOW
38.34%
-1.91 B INVESTING CASH FLOW
-70.94%
2.06 B FINANCING CASH FLOW
114.17%
1.44 B REVENUE
0.32%
126 M OPERATING INCOME
-25.38%
186 M NET INCOME
362.67%
769 M OPERATING CASH FLOW
35.83%
-512 M INVESTING CASH FLOW
54.33%
1.54 B FINANCING CASH FLOW
223.58%
Balance Sheet Digital Realty Trust, Inc.
image
Current Assets 5.13 B
Cash & Short-Term Investments 3.87 B
Receivables 1.26 B
Other Current Assets 0
Non-Current Assets 40.2 B
Long-Term Investments 2.64 B
PP&E 1.18 B
Other Non-Current Assets 36.3 B
8.55 %5.83 %80.24 %Total Assets$45.3b
Current Liabilities 4.63 B
Accounts Payable 2.06 B
Short-Term Debt 1.61 B
Other Current Liabilities 958 M
Non-Current Liabilities 17.5 B
Long-Term Debt 16.4 B
Other Non-Current Liabilities 1.08 B
9.30 %7.29 %4.34 %74.17 %4.91 %Total Liabilities$22.1b
EFFICIENCY
Earnings Waterfall Digital Realty Trust, Inc.
image
Revenue 5.55 B
Cost Of Revenue 0
Gross Profit 5.55 B
Operating Expenses 5.08 B
Operating Income 472 M
Other Expenses -116 M
Net Income 588 M
6b6b5b5b4b4b3b3b2b2b1b1b006b06b(5b)472m116m588mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
8.49% OPERATING MARGIN
8.49%
10.85% NET MARGIN
10.85%
2.82% ROE
2.82%
1.33% ROA
1.33%
1.23% ROIC
1.23%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Digital Realty Trust, Inc.
image
3b3b2b2b2b2b1b1b500m500m00(500m)(500m)(1b)(1b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 588 M
Depreciation & Amortization 1.77 B
Capital Expenditures 0
Stock-Based Compensation 75.6 M
Change in Working Capital 0
Others -174 M
Free Cash Flow 2.26 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Digital Realty Trust, Inc.
image
Wall Street analysts predict an average 1-year price target for DLR of $164 , with forecasts ranging from a low of $123 to a high of $220 .
DLR Lowest Price Target Wall Street Target
123 USD -10.00%
DLR Average Price Target Wall Street Target
164 USD 20.26%
DLR Highest Price Target Wall Street Target
220 USD 60.97%
Price
Max Price Target
Min Price Target
Average Price Target
220220210210200200190190180180170170160160150150140140130130120120May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.02% DIVIDEND YIELD
1.22 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
5.005.004.504.504.004.003.503.503.003.002.502.502.002.001.501.501.001.000.500.500.000.000.850.880.931.011.081.121.161.221.221.221.220.850.880.931.011.081.121.161.221.221.220.850.880.931.011.081.121.161.221.221.220.853.400.853.490.883.670.933.961.014.251.084.441.124.601.164.821.224.881.224.881.222.442015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Digital Realty Trust, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
472 K USD 1
6-9 MONTHS
90.2 K USD 1
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
We Are Buying REIT Preferred Stocks Part 3: Digital Realty's Credibility Among The Best In The Sector Due to improved spreads, we now find REIT preferred stocks, particularly Digital Realty, more attractive, focusing on yields close to or above 6.5%. Digital Realty, a leading data center provider, has a solid asset coverage ratio and market-adjusted asset yield, making it a strong investment option. DLR's preferred shares, especially DLR.PR.L, offer high yields around 6.46% and are rated Baa3 by Moody's, with our adjusted score close to A2. seekingalpha.com - 2 weeks ago
2 Beaten-Down Dividend Stocks You Can Buy Right Now The S&P 500 remains close to correction territory, and there are some excellent bargains to be found in the stock market right now. And not just when it comes to beaten-down technology stocks. fool.com - 2 weeks ago
Digital Realty Schedules First Quarter 2025 Earnings Release and Conference Call DALLAS , April 1, 2025 /PRNewswire/ -- Digital Realty (NYSE: DLR), the largest global provider of cloud- and carrier-neutral data center, colocation, and interconnection solutions, announced today that it will release financial results for the first quarter of 2025 after the market closes on Thursday, April 24, 2025. The company will host a conference call to discuss these results at 5:00 p.m. prnewswire.com - 2 weeks ago
Countdown To Tariff Day Ahead of the April 2nd tariff unveiling, US equity markets were under renewed pressure this week on downbeat data showing a further dip in consumer confidence and hotter-than-expected PCE inflation. As a turbulent first quarter wraps up, the updated GDPNow - the Atlanta Fed's closely watched GDP tracking model - forecasts growth of -2.8% overall and -0.5% on a "gold-adjusted basis." Posting weekly declines for the seventh time in the past nine weeks, the S&P 500 finished lower by 1.5% - extending its drawdown to 9.3% from its record-highs. seekingalpha.com - 3 weeks ago
State Of REITs: The 'Dark Age' Is Over While the S&P 500 and other major benchmarks entered "correction territory" this month for the first time since 2023, U.S. REITs have meaningfully outperformed the broader equity market since mid-January. The rebound follows a truly forgettable three-year period for REITs dating back to the start of the Fed's rate hiking cycle in which REITs have accumulated 40 percentage-points of underperformance. REITs remain as unloved as ever: The number of publicly listed REITs declined for a fourth-straight year in 2024. As an asset class, REITs are the single-largest "underweight" among institutional investors. seekingalpha.com - 3 weeks ago
Let's Talk Mortgage REITs (But Not For Too Long) A bunch of mortgage REITs were severely overvalued. Now they are less overvalued. But some others are actually bargains. Tons of charts because images are fun. Ellington Financial's higher price-to-book ratio may be due to lower volatility in the total economic return by period. Digital Realty Trust deserves to be mocked. I am reporting for duty! seekingalpha.com - 3 weeks ago
Certainly Uncertain US equity markets posted modest gains this week - snapping a four-week losing streak - as investors parsed commentary and updated forecasts from the Federal Reserve's policy meeting. Ahead of the looming April 2nd unveiling of reciprocal tariffs, investors were relieved by FOMC projections showing that 11-of-19 policy markets still expect at least two rate cuts this year. Disappointing retail sales data indicated that economic uncertainty is beginning to affect real-world consumer behavior. Housing market data was relatively solid, however, sparking an upward revision to the GDPNow forecast. seekingalpha.com - 4 weeks ago
Digital Realty Forays Into Indonesia With Strategic Joint Venture Digital Realty Bersama combines Digital Realty's global expertise with BDIA's local market knowledge and network capabilities. zacks.com - 1 month ago
Digital Realty Enters Indonesia Through Formation of New Joint Venture Highly Connected Digital Infrastructure Enhances PlatformDIGITAL® Footprint in Asia Pacific DALLAS , March 18, 2025 /PRNewswire/ -- Digital Realty (NYSE: DLR), the largest global provider of cloud- and carrier-neutral data center, colocation and interconnection solutions, and Bersama Digital Infrastructure Asia (BDIA), a leading Southeast Asian digital infrastructure platform, today announced the formation of Digital Realty Bersama, a 50-50 joint venture (JV) to develop and operate data centers across Indonesia. The JV extends PlatformDIGITAL® into the dynamic Indonesian market, directly supporting the acceleration and growth of its digital economy, which is driven by the country's young and digitally savvy population. prnewswire.com - 1 month ago
Fed Looms As Sentiment Dims US equity markets remained under pressure this week as encouraging inflation data and a deal to avoid a government shutdown were offset by further tariff escalations and weak sentiment data. Markets struggled to agree on how the FOMC will interpret the latest economic data, with recent "hard data" showing encouraging trends while "softer" survey data has painted a far-bleaker outlook. Following its worst week in six months, the S&P 500 finished lower by another 2.3% this week - its fourth-straight week of declines - which dragged the index into "correction territory." seekingalpha.com - 1 month ago
Greece Data Center Market Investment Analysis Report 2025-2030 Featuring Key DC Investors - CloudRock, Digital Realty, Friktoria, Sparkle, Lancom, Synapsecom Telecom Dublin, March 13, 2025 (GLOBE NEWSWIRE) -- The "Greece Data Center Market - Investment Analysis & Growth Opportunities 2025-2030" report has been added to ResearchAndMarkets.com's offering. The Greece Data Center Market was valued at USD 812 Million in 2024, and is projected to reach USD 2.07 Billion by 2030, rising at a CAGR of 16.96%. globenewswire.com - 1 month ago
Losers Of REIT Earnings Season In Part 3 of our Earnings Recap, we present a sector-by-sector breakdown of the Losers of REIT Earnings Season, discussing incremental positives/negatives and noting the individual standouts. Commercial Mortgage REITs were the "biggest loser" of REIT earnings season after results showed ongoing problems in the office space and a significant deterioration in multifamily bridge loan performance. Results from Hotel REITs were also disappointing given the record-levels of travel demand, as margin pressures from higher labor costs have taken a sizable bite out of bottom-line profitability. seekingalpha.com - 1 month ago
8. Profile Summary

Digital Realty Trust, Inc. DLR

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 46 B
Dividend Yield 0.02%
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. 29, 2004
Employees 3936
Officers Ms. Jeannie Lee Executive Vice President, General Counsel & Secretary Mr. Shaun Woodhouse Head of Sales Asia Pacific Mr. Christopher Sharp Chief Technology Officer Ms. Ellen A. Jacobs Senior Vice President of Corporate Services Mr. Andrew P. Power President, Chief Executive Officer & Director Mr. Jeffrey Michael Tapley CFA Chief Operating Officer Mr. Jim Huseby Vice President of Investor Relations Ms. Cindy A. Fiedelman Chief Human Resources Officer Ms. Christine B. Kornegay Chief Accounting Officer Mr. Matthew R. Mercier Chief Financial Officer