DCF Calculator

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

Digital Realty Trust, Inc. (DLR-PJ)

Real Estate | REIT - Specialty

Today's Price

$17.62

Today's Fair Value

$24.70 +40.18%

Margin of Safety

+28.66%

Projected Value (5Y)

$39.78 +125.77%

Dividends Paid (5Y)

$6.47

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: -0.96% | CAGR (5y): -0.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.32x)

Discount Rate