DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Digital Realty Trust, Inc. (DLR)

Real Estate | REIT - Specialty

Today's Price

$180.70

Today's Fair Value

$152.24 -15.75%

Margin of Safety

-18.69%

Projected Value (5Y)

$245.18 +35.68%

Dividends Paid (5Y)

$26.09

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.8% | CAGR (5y): 11.17%

Diluted Shares Growth Rate

Regression: 10.06% | CAGR (5y): 6.01%

Dividend Growth Rate

Regression: 4.22% | CAGR (5y): 1.19%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.16x)

Discount Rate