DCF Calculator

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

Digital Realty Trust, Inc. (DLR-PK)

Real Estate | REIT - Specialty

Today's Price

$20.00

Today's Fair Value

$27.45 +37.25%

Margin of Safety

+27.14%

Projected Value (5Y)

$44.21 +121.05%

Dividends Paid (5Y)

$7.78

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: 5.2% | CAGR (5y): -0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.35x)

Discount Rate