Fair value (multi-method)
Four independent methods triangulate what DLR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$372.53
Method range
$28.14 – $372.53
median $144.72
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $372.53 | +99.44% |
| Exit multiple | $80.51 | -56.90% |
| Analyst target | $208.92 | +11.85% |
| Graham number | $28.14 | -84.93% |
- Forward DCF$372.53
- Exit multiple$80.51
- Analyst target$208.92
- Graham number$28.14
Stock price
$186.79
FCF / share (TTM)
$1.54
3Y FCF CAGR
—
Fair value @ hist. growth
$32.57
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
32.1%
per year over your projection horizon
Margin of safety -473.5% vs hist-growth DCF
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 8% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.8% | 28.2% | 27.3% | 26.3% | 25.2% | 23.9% |
| 8.8% | 31.0% | 30.2% | 29.3% | 28.4% | 27.3% |
| 9.8% | 33.5% | 32.8% | 32.1% | 31.3% | 30.4% |
| 10.8% | 35.9% | 35.3% | 34.6% | 33.9% | 33.2% |
| 11.8% | 38.2% | 37.7% | 37.1% | 36.4% | 35.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.98
Low vs growth
Net debt
$20.7B
Total debt − cash
Beta
1.05
Vs market benchmark
Frequently asked questions
Digital Realty Trust (DLR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation