Valuation Digital Realty Trust, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 12/03/2026 am IST			5-day change	1st Jan Change
180.59 ^USD	-0.15%		-1.11%	+16.73%

05/03	Bernstein Initiates Digital Realty Trust at Outperform With $218 Price Target	MT
04/03	When Talk of Talks Moves Markets

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	50,193	28,830	40,758	58,823	53,143	62,054	-	-
Change	-	-42.56%	41.37%	44.32%	-9.66%	16.77%	-	-
Enterprise Value (EV) ¹	63,499	45,285	56,558	71,666	68,094	79,799	81,482	83,072
Change	-	-28.68%	24.89%	26.71%	-4.98%	17.19%	2.11%	1.95%
P/E ratio	29.8x	88.7x	44.9x	110x	43.2x	95.4x	81.4x	67x
PBR	2.79x	1.66x	2.1x	2.69x	2.32x	2.8x	2.87x	2.89x
PEG	-	-1.1x	0x	-2.4x	0x	-2x	4.7x	3.1x
Capitalization / Revenue	11.3x	6.14x	7.44x	10.6x	8.69x	9.26x	8.37x	7.62x
EV / Revenue	14.3x	9.65x	10.3x	12.9x	11.1x	11.9x	11x	10.2x
EV / EBITDA	26.3x	18.3x	20.6x	24.3x	20.4x	21.9x	20x	18.4x
EV / EBIT	91.5x	76.8x	108x	152x	103x	75.4x	62.8x	52.9x
EV / FCF	-77.6x	-14.9x	109x	202x	-	-56.5x	-56x	-220x
FCF Yield	-1.29%	-6.71%	0.92%	0.5%	-	-1.77%	-1.79%	-0.46%
Dividend per Share ²	4.64	4.88	4.88	4.88	4.88	4.987	5.155	5.388
Rate of return	2.62%	4.87%	3.63%	2.75%	3.15%	2.76%	2.85%	2.98%
EPS ²	5.94	1.13	3	1.61	3.58	1.892	2.219	2.697
Distribution rate	78.1%	432%	163%	303%	136%	264%	232%	200%
Net sales ¹	4,428	4,692	5,477	5,555	6,113	6,701	7,413	8,140
EBITDA ¹	2,412	2,473	2,750	2,947	3,339	3,640	4,068	4,520
EBIT ¹	694	590	524.5	471.9	658.5	1,058	1,298	1,569
Net income ¹	1,681	337.1	908.1	561.8	1,268	632.4	762.4	884.8
Net Debt ¹	13,306	16,455	15,800	12,843	14,950	17,745	19,428	21,018
Reference price ²	176.87	100.27	134.58	177.33	154.71	180.59	180.59	180.59
Nbr of stocks (in thousands)	2,83,787	2,87,522	3,02,852	3,31,713	3,43,502	3,43,615	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	13/02/25	05/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIGITAL REALTY TRUST, INC.	95.59x	11.92x	21.95x	2.76%	6.21TCr
EQUINIX, INC.	59.31x	11.2x	22.03x	2.15%	9.39TCr
AMERICAN TOWER CORPORATION	28.91x	11.38x	17.24x	3.84%	8.67TCr
CROWN CASTLE INC.	42.44x	13.77x	20.63x	4.81%	3.86TCr
IRON MOUNTAIN INCORPORATED	56.07x	6.37x	16.99x	3.26%	3.19TCr
SBA COMMUNICATIONS CORPORATION	25.68x	11.81x	17.33x	2.59%	2.05TCr
LAMAR ADVERTISING COMPANY	23.92x	7.25x	15.4x	4.72%	1.38TCr
OUTFRONT MEDIA INC.	22.33x	3.83x	13.09x	4.28%	493.29Cr
KEPPEL DC REIT	20.57x	17.29x	23.11x	4.55%	430.8Cr
ARENA REIT	11.59x	17.77x	18.91x	5.85%	95Cr
Average	38.64x	11.26x	18.67x	3.88%	3.58TCr
Weighted average by Cap.	51.74x	11.09x	19.61x	3.24%