Digital Realty

DLR US Real Estate Data Center REITs
S&P 500
$188.58
+1.73%
Delayed · cached 15 min

Fair value analysis

DLR
Digital Realty
Real EstateData Center REITs
$188.58
Close used for this calculation
$76.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability21/25
Returns3/25
Balance Sheet8/25
Efficiency2/25
Growth6/25
Weak
Quality radar
34Prof.21/25Ret.3/25Eff.2/25B.Sht8/25Growth6/25

Consensus fair value

$76.08
Above FV
▼ -59.7% against the close used
Model range $37.05 – $113.15
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$37.05Fair value$76.08Bull$113.15
FairClose
52-week traded range
52W low $147.9352W high $203.91

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Digital Realty closed at $188.58, 147.9% above the consensus fair value of $76.08 drawn from 8 valuation models.

Financial DNA score 34/100 — Weak. P/E of 52.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$71.06
-62.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$73.01
-61.3%
√(22.5 × EPS × BVPS)
EPS=3.58, BVPS=66.17 · outside Graham range (P/E 52.7, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
$71.60
-62.0%
EPS × 20x (sector P/E)
EPS=3.58, Sector P/E=20x
Peter Lynch (PEG)
$44.39
-76.5%
EPS × Growth% (PEG = 1 is fair)
EPS=3.58, g=12.4%
EV/EBITDA
$113.15
-40.0%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=2.55B
Book Value (P/B)
$37.05
-80.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66.17, ROE=5.6%, g=6%, r=10%
Reverse DCF
$188.58
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.2% | Historical: 12.4%
Margin of Safety
$53.92
-71.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=71.89, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.