Digital Realty Trust, Inc. (DLR) DCF Valuation

Digital Realty Trust, Inc. (DLR) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Digital Realty Trust, Inc. (DLR) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the Digital Realty Trust, Inc. (DLR) DCF Calculator! Explore genuine financial data, adjust growth projections and expenses, and observe the immediate effect of these changes on the intrinsic value of DLR.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,209.2 3,903.6 4,427.9 4,691.8 5,477.1 6,268.0 7,173.2 8,209.1 9,394.5 10,751.2
Revenue Growth, % 0 21.64 13.43 5.96 16.74 14.44 14.44 14.44 14.44 14.44
EBITDA 1,758.0 2,037.0 2,246.4 2,239.7 3,158.5 3,298.2 3,774.5 4,319.6 4,943.4 5,657.2
EBITDA, % 54.78 52.18 50.73 47.74 57.67 52.62 52.62 52.62 52.62 52.62
Depreciation 2,581.8 3,232.9 3,668.2 4,030.1 1,694.9 4,549.9 5,207.0 5,958.9 6,819.5 7,804.3
Depreciation, % 80.45 82.82 82.84 85.9 30.94 72.59 72.59 72.59 72.59 72.59
EBIT -823.8 -1,195.9 -1,421.8 -1,790.4 1,463.6 -1,251.7 -1,432.5 -1,639.4 -1,876.1 -2,147.0
EBIT, % -25.67 -30.64 -32.11 -38.16 26.72 -19.97 -19.97 -19.97 -19.97 -19.97
Total Cash 89.8 108.5 142.7 141.8 1,625.5 520.3 595.4 681.4 779.8 892.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 305.5 603.1 671.7 969.3 1,278.1
Account Receivables, % 9.52 15.45 15.17 20.66 23.34
Inventories -2.4 .0 .0 1,712.7 .0 456.7 522.6 598.1 684.5 783.3
Inventories, % -0.07465937 0 0.0000000226 36.5 0 7.29 7.29 7.29 7.29 7.29
Accounts Payable 447.7 1,420.2 1,543.6 1,868.9 1,697.1 1,955.7 2,238.2 2,561.4 2,931.3 3,354.6
Accounts Payable, % 13.95 36.38 34.86 39.83 30.98 31.2 31.2 31.2 31.2 31.2
Capital Expenditure -1,503.0 -2,178.7 -2,520.8 -2,643.1 .0 -2,706.6 -3,097.5 -3,544.8 -4,056.7 -4,642.5
Capital Expenditure, % -46.83 -55.81 -56.93 -56.33 0 -43.18 -43.18 -43.18 -43.18 -43.18
Tax Rate, % 7.51 7.51 7.51 7.51 7.51 7.51 7.51 7.51 7.51 7.51
EBITAT -781.4 -1,063.5 -1,335.1 -1,641.8 1,353.7 -1,156.3 -1,323.3 -1,514.4 -1,733.0 -1,983.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 442.0 663.3 -132.9 -1,939.8 4,280.6 712.4 850.4 973.2 1,113.8 1,274.6
WACC, % 6.53 6.46 6.52 6.49 6.5 6.5 6.5 6.5 6.5 6.5
PV UFCF
SUM PV UFCF 4,020.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,300
Terminal Value 28,885
Present Terminal Value 21,081
Enterprise Value 25,102
Net Debt 17,343
Equity Value 7,759
Diluted Shares Outstanding, MM 309
Equity Value Per Share 25.11

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real DLR financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Quickly observe the impact of your inputs on Digital Realty's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive DCF Calculator: Offers both unlevered and levered DCF valuation models tailored for Digital Realty Trust, Inc. (DLR).
  • WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Digital Realty Trust, Inc. (DLR).
  • User-Friendly Dashboard and Charts: Visual representations encapsulate essential valuation metrics for straightforward assessment.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Digital Realty Trust, Inc.'s (DLR) data.
  • Step 2: Review the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Digital Realty Trust, Inc.'s (DLR) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Digital Realty Trust, Inc. (DLR)?

  • Accurate Data: Up-to-date Digital Realty financials provide trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the real estate sector.
  • User-Friendly: Simple layout and clear instructions ensure accessibility for all users.

Who Should Use Digital Realty Trust, Inc. (DLR)?

  • Real Estate Investors: Enhance your investment strategies with comprehensive data on data center properties.
  • Financial Analysts: Streamline your analysis with detailed reports and insights into the REIT sector.
  • Consultants: Easily tailor presentations and recommendations based on DLR's market performance.
  • Tech Enthusiasts: Gain insights into the intersection of technology and real estate through DLR's innovative solutions.
  • Students and Educators: Utilize DLR as a case study for understanding real estate investment trusts and market dynamics.

What the Template Contains

  • Pre-Filled Data: Contains Digital Realty Trust, Inc.'s (DLR) historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC using custom inputs.
  • Key Financial Ratios: Evaluate Digital Realty Trust, Inc.'s (DLR) profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.

No products were found matching.