Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
DIGITAL REALTY TRUST, INC.
Bear Case (25th pct.)
-68.6% vs price
Base Case (Median)
-60.0% vs price
Bull Case (75th pct.)
-52.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $85.80 | -51.9% | High (40%) |
| PE Comparable | $31.25 | -82.5% | Medium (25%) |
| Growth Trajectory DCF | $60.51 | -66.1% | Medium (20%) |
| Graham Number | $54.51 | -69.5% | Low (10%) |
| EV/EBITDA | $108.97 | -39.0% | Medium (20%) |
| EV/FCF | $82.37 | -53.9% | Medium (20%) |
Based on 6 out of 7 methods, DLR appears overvalued at the current price of $178.55. The base case fair value of $71.44 implies 60.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.