DLR · Digital Realty Trust, Inc.
$193.002026-07-21Sector: Real Estate; Industry: REIT - Industrial; Sub-Industry: Data Center REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-105.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-9 · $2) Analysts Range ($180 · $235) 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 |
|---|
| 2024.Q1 | $5.5B | — | 9.6% | 6.1% | $492MM | −$2.4B | −$1.9B | 9.5% | — | 1.4% | $34.8B | $2.69 | — |
| 2024.Q4 | $5.5B | 0.0% | 9.6% | 8.5% | $480MM | −$1.6B | −$1.1B | 10.0% | — | 1.4% | $34.2B | $2.69 | — |
| 2025.Q1 | $5.6B | 1.4% | 8.5% | 10.8% | $421MM | −$1.7B | −$1.3B | 10.0% | — | 1.2% | $36.0B | $1.71 | — |
| 2025.Q4 | $5.6B | 0.0% | 8.5% | 2.3% | $461MM | −$428MM | $33MM | 10.0% | — | 1.2% | $40.6B | $1.71 | — |
| 2026.Q1 | $6.4B | 15.5% | 14.6% | 2.1% | $918MM | −$23MM | $896MM | 9.3% | — | 2.3% | $38.9B | $3.90 | 72.7 |
| italics below = DCF projection · 10yr Rev CAGR: 6.9% |
| 2027.Q1 | $7.0B | +8.3% | 14.6% | 3.9% | $977MM | −$1.9B | −$968MM | 9.2% | −$887MM | 2.5% | $40.9B | $2.76 | 69.9 |
| 2028.Q1 | $7.8B | +11.6% | 16.2% | 5.7% | $1.2B | −$3.4B | −$2.2B | 9.1% | −$1.8B | 2.8% | $44.3B | $3.36 | 57.4 |
| 2029.Q1 | $8.7B | +12.0% | 17.8% | 7.5% | $1.4B | −$4.6B | −$3.2B | 9.1% | −$2.5B | 3.1% | $48.9B | $4.06 | 47.5 |
| 2030.Q1 | $9.6B | +9.9% | 19.4% | 9.2% | $1.7B | −$664MM | $1.0B | 9.0% | $720MM | 3.4% | $49.6B | $4.77 | 40.5 |
| 2031.Q1 | $10.0B | +5.2% | 22.6% | 11.0% | $2.0B | −$432MM | $1.6B | 8.9% | $1.0B | 4.1% | $50.0B | $5.73 | 33.7 |
|
| Term. Yr+ | $13.1B | 4.1% | 22.6% | 20.0% | $2.4B | −$1.1B | $1.2B | 8.6% | $11.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-105.3% vs market)