Valuation Digital Realty Trust, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-12-15 pm EST			5-day change	1st Jan Change
152.89 ^USD	-0.48%		-6.65%	-13.78%

Dec. 15	Digital Realty Trust, Inc. Announces Appointment of Stephen R. Bolze as Independent Director to Board and Audit Committee Member of the Board, Effective January 1, 2026	CI
Dec. 15	Digital Realty Appoints Stephen Bolze as Independent Director to Board of Directors, Effective January 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	39,086	50,193	28,830	40,758	58,823	52,518	-	-
Change	-	28.42%	-42.56%	41.37%	44.32%	-10.72%	-	-
Enterprise Value (EV) ¹	52,282	63,499	45,285	56,558	71,666	68,543	70,169	71,357
Change	-	21.45%	-28.68%	24.89%	26.71%	-4.36%	2.37%	1.69%
P/E ratio	140x	29.8x	88.7x	44.9x	110x	41.7x	94x	65.5x
PBR	1.99x	2.79x	1.66x	2.1x	2.69x	2.32x	2.4x	2.47x
PEG	-	0x	-1.1x	0x	-2.4x	0x	-1.7x	1.5x
Capitalization / Revenue	10x	11.3x	6.14x	7.44x	10.6x	8.67x	7.8x	6.95x
EV / Revenue	13.4x	14.3x	9.65x	10.3x	12.9x	11.3x	10.4x	9.44x
EV / EBITDA	23.9x	26.3x	18.3x	20.6x	24.3x	20.7x	19.3x	17.2x
EV / EBIT	93.8x	91.5x	76.8x	108x	152x	84.7x	63.8x	53x
EV / FCF	-204x	-77.6x	-14.9x	109x	202x	-59.1x	-62.1x	-64.5x
FCF Yield	-0.49%	-1.29%	-6.71%	0.92%	0.5%	-1.69%	-1.61%	-1.55%
Dividend per Share ²	4.48	4.64	4.88	4.88	4.88	4.88	5.051	5.285
Rate of return	3.21%	2.62%	4.87%	3.63%	2.75%	3.19%	3.3%	3.46%
EPS ²	1	5.94	1.13	3	1.61	3.666	1.627	2.335
Distribution rate	448%	78.1%	432%	163%	303%	133%	311%	226%
Net sales ¹	3,904	4,428	4,692	5,477	5,555	6,056	6,732	7,561
EBITDA ¹	2,187	2,412	2,473	2,750	2,947	3,305	3,642	4,142
EBIT ¹	557.5	694	590	524.5	471.9	809	1,101	1,346
Net income ¹	263.3	1,681	337.1	908.1	561.8	1,280	590.4	784.1
Net Debt ¹	13,196	13,306	16,455	15,800	12,843	16,026	17,651	18,839
Reference price ²	139.51	176.87	100.27	134.58	177.33	152.89	152.89	152.89
Nbr of stocks (in thousands)	280,165	283,787	287,522	302,852	331,713	343,502	-	-
Announcement Date	2/11/21	2/17/22	2/16/23	2/15/24	2/13/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIGITAL REALTY TRUST, INC.	41.71x	11.32x	20.74x	3.19%	52.52B
AMERICAN TOWER CORPORATION	35.09x	11.31x	17.01x	3.79%	84.39B
EQUINIX, INC.	51.42x	9.93x	20.16x	2.47%	74.76B
CROWN CASTLE INC.	102.9x	14.87x	22.22x	5.25%	38.97B
IRON MOUNTAIN INCORPORATED	135.24x	5.89x	15.84x	3.91%	24.37B
SBA COMMUNICATIONS CORPORATION	19.91x	11.86x	17.41x	2.29%	20.58B
LAMAR ADVERTISING COMPANY	21.65x	7.1x	15.13x	4.95%	12.86B
KEPPEL DC REIT	20.58x	17.26x	23.08x	4.55%	4.24B
OUTFRONT MEDIA INC.	31.66x	3.5x	12.88x	5.91%	3.89B
Average	51.13x	10.34x	18.27x	4.03%	35.17B
Weighted average by Cap.	54.33x	10.85x	18.90x	3.55%