Stock DLR.PRJ DIGITAL REALTY TRUST, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Digital Realty Trust, Inc. Nyse

Equities

DLR.PRJ

US2538688555

Specialized REITs

Market Closed - Nyse
Other stock markets
 04:00:02 2024-07-12 pm EDT 		5-day change 1st Jan Change
21.8 USD +0.46% Intraday chart for Digital Realty Trust, Inc. -0.14% -1.58%
Jul. 12 Stifel Adjusts Price Target on Digital Realty Trust to $175 From $165 MT
Jul. 11 Mizuho Initiates Digital Realty Trust at Outperform With $170 Price Target MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 24,992 39,086 50,193 28,830 40,758 51,385 - -
Enterprise Value (EV) 1 35,025 52,282 63,499 45,285 56,558 68,019 69,333 70,369
P/E ratio 51 x 140 x 29.8 x 88.7 x 44.9 x 93.2 x 119 x 91.7 x
Yield 3.61% 3.21% 2.62% 4.87% 3.63% 3.1% 3.17% 3.33%
Capitalization / Revenue 7.79 x 10 x 11.3 x 6.14 x 7.44 x 9.2 x 8.48 x 7.68 x
EV / Revenue 10.9 x 13.4 x 14.3 x 9.65 x 10.3 x 12.2 x 11.4 x 10.5 x
EV / EBITDA 18.6 x 23.9 x 26.3 x 18.3 x 20.6 x 23.8 x 22.2 x 20.2 x
EV / FCF 28.3 x -204 x -77.6 x -14.9 x 109 x 136 x 90.2 x 118 x
FCF Yield 3.54% -0.49% -1.29% -6.71% 0.92% 0.73% 1.11% 0.85%
Price to Book 2.53 x 1.99 x 2.79 x 1.66 x 2.1 x 2.62 x 2.73 x 2.8 x
Nbr of stocks (in thousands) 208,720 280,165 283,787 287,522 302,852 324,502 - -
Reference price 2 119.7 139.5 176.9 100.3 134.6 158.4 158.4 158.4
Announcement Date 2/13/20 2/11/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,209 3,904 4,428 4,692 5,477 5,583 6,058 6,687
EBITDA 1 1,887 2,187 2,412 2,473 2,750 2,860 3,118 3,487
EBIT 1 594.2 557.5 694 590 524.5 770.9 1,032 1,205
Operating Margin 18.52% 14.28% 15.67% 12.57% 9.58% 13.81% 17.03% 18.03%
Earnings before Tax (EBT) 1 611.2 400.8 1,820 411.9 1,026 638.1 533.5 678
Net income 1 493 263.3 1,681 337.1 908.1 548.4 435.9 529.4
Net margin 15.36% 6.75% 37.98% 7.19% 16.58% 9.82% 7.2% 7.92%
EPS 2 2.350 1.000 5.940 1.130 3.000 1.699 1.328 1.727
Free Cash Flow 1 1,239 -256.7 -818.5 -3,040 519.7 498.3 768.2 596.1
FCF margin 38.6% -6.58% -18.49% -64.79% 9.49% 8.93% 12.68% 8.91%
FCF Conversion (EBITDA) 65.66% - - - 18.9% 17.42% 24.64% 17.1%
FCF Conversion (Net income) 251.28% - - - 57.23% 90.87% 176.22% 112.62%
Dividend per Share 2 4.320 4.480 4.640 4.880 4.880 4.902 5.028 5.271
Announcement Date 2/13/20 2/11/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,111 1,127 1,139 1,192 1,233 1,339 1,366 1,402 1,370 1,331 1,382 1,420 1,446 1,437 1,474
EBITDA 1 583.7 603 611 619.8 639 667.8 696.6 685.9 699.5 710.6 700.6 712.9 730.8 746.2 760.1
EBIT 1 131.5 141.2 170.4 157.4 121 177.3 154.9 58.23 134 149.4 198.7 208.5 214.7 260.8 260.8
Operating Margin 11.83% 12.53% 14.95% 13.2% 9.81% 13.25% 11.33% 4.15% 9.79% 11.22% 14.38% 14.68% 14.85% 18.15% 17.69%
Earnings before Tax (EBT) 1 1,095 141.3 80.27 258.4 -16.91 90.29 131.8 763.2 40.61 310.2 100.6 112.7 112.1 - -
Net income 1 1,058 63.1 53.24 226.9 -6.093 58.55 108 723.4 18.12 271.3 106.5 92.74 94.2 142 145.8
Net margin 95.18% 5.6% 4.67% 19.03% -0.49% 4.37% 7.9% 51.58% 1.32% 20.38% 7.7% 6.53% 6.52% 9.88% 9.89%
EPS 2 3.710 0.2200 0.1900 0.7500 -0.0200 0.1900 0.3700 2.330 0.0800 0.3500 0.2964 0.2656 0.2840 0.3525 0.3650
Dividend per Share 2 1.160 1.220 1.220 1.220 1.220 1.220 - 1.220 1.220 1.220 1.222 1.222 1.222 1.238 1.238
Announcement Date 2/17/22 4/28/22 7/28/22 10/26/22 2/16/23 4/27/23 7/27/23 10/26/23 2/15/24 5/2/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 10,033 13,196 13,306 16,455 15,800 16,634 17,948 18,984
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.318 x 6.034 x 5.517 x 6.655 x 5.746 x 5.815 x 5.756 x 5.444 x
Free Cash Flow 1 1,239 -257 -819 -3,040 520 498 768 596
ROE (net income / shareholders' equity) 2.37% 1.68% 9.41% 1.73% 4.95% 2.99% 2.64% 3.37%
ROA (Net income/ Total Assets) 1% 0.79% 4.64% 0.79% 2.12% 1.4% 1.12% 1.42%
Assets 1 49,400 33,547 36,223 42,736 42,799 39,105 38,956 37,389
Book Value Per Share 2 47.30 70.30 63.30 60.40 64.00 60.50 58.10 56.50
Cash Flow per Share 2 7.230 6.500 6.010 5.570 5.290 6.770 7.430 7.680
Capex 1 1,350 1,963 2,521 2,643 3,310 2,752 2,526 2,459
Capex / Sales 42.07% 50.29% 56.93% 56.33% 60.43% 49.29% 41.69% 36.77%
Announcement Date 2/13/20 2/11/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Digital Realty Trust, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
25
Last Close Price
158.4 USD
Average target price
154.7 USD
Spread / Average Target
-2.29%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Specialized REITs

1st Jan change Capi.
AMERICAN TOWER CORPORATION Stock American Tower Corporation
-2.44% 98.35B
EQUINIX, INC. Stock Equinix, Inc.
-0.07% 76.38B
CROWN CASTLE INC. Stock Crown Castle Inc.
-10.11% 44.99B
IRON MOUNTAIN INCORPORATED Stock Iron Mountain Incorporated
+37.02% 28.11B
SBA COMMUNICATIONS CORPORATION Stock SBA Communications Corporation
-16.11% 22.87B
LAMAR ADVERTISING COMPANY Stock Lamar Advertising Company
+10.56% 12.01B
KEPPEL DC REIT Stock Keppel DC REIT
+2.05% 2.56B
OUTFRONT MEDIA INC. Stock OUTFRONT Media Inc.
+9.46% 2.53B
ARENA REIT Stock Arena REIT
+7.01% 961M
Other Specialized REITs
  1. Stock Market
  2. Equities
  3. DLR Stock
  4. DLR.PRJ Stock
  5. Financials Digital Realty Trust, Inc.