Valuation Digital Realty Trust, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-17 pm EST			5-day change	1st Jan Change
178.43 ^USD	-0.93%		+3.79%	+0.62%

Jan. 17	Truist Securities Adjusts Price Target on Digital Realty Trust to $201 From $202, Keeps Buy Rating	MT
Jan. 15	Wall Street rallies on inflation and earnings bonanza

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	24,992	39,086	50,193	28,830	40,758	59,187	59,187	-
Change	-	56.39%	28.42%	-42.56%	41.37%	45.22%	0%	-
Enterprise Value (EV) ¹	35,025	52,282	63,499	45,285	56,558	75,184	76,802	77,956
Change	-	49.27%	21.45%	-28.68%	24.89%	32.93%	2.15%	1.5%
P/E ratio	51x	140x	29.8x	88.7x	44.9x	127x	147x	109x
PBR	2.53x	1.99x	2.79x	1.66x	2.1x	2.67x	2.79x	2.85x
PEG	-	-2.4x	0x	-1.1x	0x	-2.4x	-10.8x	3.1x
Capitalization / Revenue	7.79x	10x	11.3x	6.14x	7.44x	10.6x	9.64x	8.62x
EV / Revenue	10.9x	13.4x	14.3x	9.65x	10.3x	13.4x	12.5x	11.4x
EV / EBITDA	18.6x	23.9x	26.3x	18.3x	20.6x	25.6x	23.8x	21.4x
EV / EBIT	58.9x	93.8x	91.5x	76.8x	108x	138x	78.1x	64x
EV / FCF	28.3x	-204x	-77.6x	-14.9x	109x	-116x	-50.3x	-66.4x
FCF Yield	3.54%	-0.49%	-1.29%	-6.71%	0.92%	-0.86%	-1.99%	-1.51%
Dividend per Share ²	4.32	4.48	4.64	4.88	4.88	4.883	5.014	5.209
Rate of return	3.61%	3.21%	2.62%	4.87%	3.63%	2.74%	2.81%	2.92%
EPS ²	2.35	1	5.94	1.13	3	1.41	1.218	1.643
Distribution rate	184%	448%	78.1%	432%	163%	346%	412%	317%
Net sales ¹	3,209	3,904	4,428	4,692	5,477	5,596	6,141	6,868
EBITDA ¹	1,887	2,187	2,412	2,473	2,750	2,939	3,224	3,651
EBIT ¹	594.2	557.5	694	590	524.5	545.4	983.4	1,218
Net income ¹	493	263.3	1,681	337.1	908.1	460.7	403.2	475.5
Net Debt ¹	10,033	13,196	13,306	16,455	15,800	15,996	17,614	18,769
Reference price ²	119.74	139.51	176.87	100.27	134.58	178.43	178.43	178.43
Nbr of stocks (in thousands)	208,720	280,165	283,787	287,522	302,852	331,713	331,713	-
Announcement Date	2/13/20	2/11/21	2/17/22	2/16/23	2/15/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
DIGITAL REALTY TRUST, INC.	126.54x	13.44x	25.59x	+2.74%	59.19B
AMERICAN TOWER CORPORATION	45.62x	11.73x	17.71x	+3.41%	88.97B
EQUINIX, INC.	80.43x	11.83x	25.27x	+1.87%	88.34B
CROWN CASTLE INC.	37.56x	9.69x	15.2x	+6.88%	39.57B
IRON MOUNTAIN INCORPORATED	189.88x	7.32x	20.45x	+2.43%	32.05B
SBA COMMUNICATIONS CORPORATION	27.47x	12.81x	18.02x	+1.93%	21.89B
LAMAR ADVERTISING COMPANY	25.03x	7.24x	15.57x	+4.38%	12.82B
KEPPEL DC REIT	24.23x	21.81x	28.92x	+4.19%	3.63B
OUTFRONT MEDIA INC.	12.65x	3.14x	11.14x	+7.42%	3.14B
UNITI GROUP INC.	14.91x	6.1x	7.58x	+7.53%	1.46B
Average	58.43x	10.51x	18.54x	+4.28%	35.11B
Weighted average by Cap.	77.76x	11.32x	20.86x	+3.21%