DLR · Digital Realty Trust, Inc.
$181.692026-05-17Sector: Real Estate; Industry: REIT - Office; Sub-Industry: Data Center REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-114.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-24 · $-13) Analysts Range ($164 · $210) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $4.4B | — | 15.7% | 4.0% | $666MM | −$1.6B | −$886MM | 8.6% | — | 2.1% | $31.3B | $4.86 | — |
| 2022.Q4 | $4.7B | 6.0% | 12.6% | 7.7% | $545MM | −$3.5B | −$3.0B | 9.5% | — | 1.7% | $34.0B | $1.07 | — |
| 2023.Q4 | $5.5B | 16.7% | 9.6% | 7.4% | $486MM | −$1.6B | −$1.1B | 9.6% | — | 1.4% | $34.9B | $2.70 | — |
| 2024.Q4 | $5.6B | 1.4% | 8.5% | 8.5% | $432MM | −$1.6B | −$1.2B | 10.0% | — | 1.2% | $34.2B | $1.71 | — |
| 2025.Q4 | $6.2B | 11.4% | 13.7% | 2.3% | $832MM | −$428MM | $403MM | 10.0% | — | 2.2% | $40.6B | $3.72 | 75.1 |
| italics below = DCF projection · 10yr Rev CAGR: 6.7% |
| 2026.Q4 | $6.7B | +8.1% | 13.7% | 4.0% | $883MM | −$1.9B | −$1.0B | 9.7% | −$942MM | 2.1% | $42.5B | $2.51 | 72.4 |
| 2027.Q4 | $7.4B | +10.8% | 15.5% | 5.8% | $1.1B | −$3.2B | −$2.1B | 9.6% | −$1.7B | 2.5% | $45.7B | $3.08 | 59.0 |
| 2028.Q4 | $8.1B | +9.6% | 17.3% | 7.6% | $1.3B | −$3.8B | −$2.5B | 9.5% | −$1.9B | 2.7% | $49.5B | $3.70 | 49.1 |
| 2029.Q4 | $9.1B | +12.4% | 19.1% | 9.3% | $1.6B | −$2.3B | −$689MM | 9.4% | −$478MM | 3.1% | $51.8B | $4.49 | 40.5 |
| 2030.Q4 | $9.6B | +4.7% | 22.6% | 11.1% | $1.9B | −$1.0B | $905MM | 9.3% | $575MM | 3.7% | $52.8B | $5.47 | 33.2 |
|
| Term. Yr+ | $12.3B | 4.1% | 22.6% | 20.0% | $2.2B | −$1.1B | $1.2B | 8.6% | $10.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-114.8% vs market)