GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Digital Realty Trust Inc (NYSE:DLR) » Definitions » Intrinsic Value: Projected FCF

Digital Realty Trust (Digital Realty Trust) Intrinsic Value: Projected FCF : $96.32 (As of Apr. 26, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Digital Realty Trust Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-26), Digital Realty Trust's Intrinsic Value: Projected FCF is $96.32. The stock price of Digital Realty Trust is $143.10. Therefore, Digital Realty Trust's Price-to-Intrinsic-Value-Projected-FCF of today is 1.5.

The historical rank and industry rank for Digital Realty Trust's Intrinsic Value: Projected FCF or its related term are showing as below:

DLR' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.1   Med: 1.5   Max: 3.42
Current: 1.49

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Digital Realty Trust was 3.42. The lowest was 1.10. And the median was 1.50.

DLR's Price-to-Projected-FCF is ranked worse than
87.41% of 548 companies
in the REITs industry
Industry Median: 0.65 vs DLR: 1.49

Digital Realty Trust Intrinsic Value: Projected FCF Historical Data

The historical data trend for Digital Realty Trust's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Digital Realty Trust Intrinsic Value: Projected FCF Chart

Digital Realty Trust Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 90.77 92.34 96.01 91.27 96.32

Digital Realty Trust Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 91.27 92.38 93.54 93.92 96.32

Competitive Comparison of Digital Realty Trust's Intrinsic Value: Projected FCF

For the REIT - Specialty subindustry, Digital Realty Trust's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Digital Realty Trust's Price-to-Projected-FCF Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Digital Realty Trust's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Digital Realty Trust's Price-to-Projected-FCF falls into.



Digital Realty Trust Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Digital Realty Trust's Free Cash Flow(6 year avg) = $1,591.01.

Digital Realty Trust's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*1591.01312+19117.534*0.8)/316.055
=96.32

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Digital Realty Trust  (NYSE:DLR) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Digital Realty Trust's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=143.10/96.315614358871
=1.49

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Digital Realty Trust Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Digital Realty Trust's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Digital Realty Trust (Digital Realty Trust) Business Description

Industry
Address
5707 Southwest Parkway, Building 1, Suite 275, Austin, TX, USA, 78735
Digital Realty owns and operates over 300 data centers worldwide. It has nearly 40 million rentable square feet across five continents. Digital's offerings range from retail co-location, where an enterprise may rent a single cabinet and rely on Digital to provide all the accommodations, to "cold shells," where hyperscale cloud service providers can simply rent much, or all, of a barren, power-connected building. In recent years, Digital Realty has de-emphasized cold shells and now primarily provides higher-level service to tenants, which outsource their related IT needs to Digital. Digital Realty has also moved more into the co-location business, increasingly serving enterprises and facilitating network and cloud connections. Digital Realty operates as a real estate investment trust.
Executives
Cindy Fiedelman officer: Chief Human Resources Officer FOUR EMBARCADERO CENTER, SUITE 3200, SAN FRANCISCO X1 94111
Peter C. Olson officer: Chief Accounting Officer 5707 SOUTHWEST PARKWAY, BUILDING 1, SUITE 275, AUSTIN TX 78735
Mandeville Jean F H P director C/O INTERXION, SCORPIUS 30, HOOFDDORP P7 2132 LR
Dyer Corey officer: EVP, Global Sales & Marketing FOUR EMBARCADERO CENTER, SUITE 3200, SAN FRANCISCO CA 94111
Christopher Sharp officer: Chief Technology Officer FOUR EMBARCADERO CENTER, SUITE 3200, SAN FRANCISCO CA 94111
Jeannie Lee officer: EVP, General Counsel 5707 SOUTHWEST PARKWAY, BUILDING 1, SUITE 275, AUSTIN TX 78735
A William Stein officer: CFO And CIO DIGITAL REALTY TRUST, INC., FOUR EMBARCADERO CENTER, SUITE 3200, SAN FRANCISCO CA 94111
David C Ruberg officer: MANAGING DIRECTOR, EUROPE 16057 TAMPA PALMS BLVD WEST, #405, TAMPA FL 33647
Kevin Kennedy director
William G Laperch director 360 HAMILTON AVE, C/O ABOVENET INC, WHITE PLAINS NY 10601
Joshua Ananda Mills officer: General Counsel C/O KKR & CO. INC., 30 HUDSON YARDS, NEW YORK NY 10001
Camilla A. Harris officer: Principal Accounting Officer 8020 PARK LANE, DALLAS TX 75231
Andrew Power officer: Chief Financial Officer FOUR EMBARCADERO CENTER, SUITE 3200, SAN FRANCISCO CA 94111
Michael A Coke director TERRENO REALTY CORPORATION, 101 MONTGOMERY STREET, SUITE 200, SAN FRANCISCO CA 94104
Matt Mercier officer: SVP, Finance and Accounting FOUR EMBARCADERO CENTER, SAN FRANCISCO CA 94111