What Is DLR Fair Value?
Digital Realty (DLR) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Digital Realty (DLR) has a composite fair value estimate of $90.60 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $178.14, suggesting the stock is overvalued by 49.1%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$90.60
vs. current price of $178.14(-49.1%)
How Is DLR Fair Value Calculated?
Four independent models estimate what DLR is worth. Each uses different inputs and assumptions. The composite blends them by weight.
DLR Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$132.91
-25.4%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$66.16
-62.9%Overvalued
Inputs used
DLR Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$71.94
-59.6%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$31.87
-82.1%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $178.14 is 25.4% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $3.96B | $3.64B |
| Year 2 | $4.15B | $3.52B |
| Year 3 | $4.36B | $3.40B |
| Year 4 | $4.58B | $3.29B |
| Year 5 | $4.81B | $3.18B |
| Year 6 | $5.05B | $3.07B |
| Year 7 | $5.30B | $2.97B |
| Year 8 | $5.57B | $2.87B |
| Year 9 | $5.85B | $2.77B |
| Year 10 | $6.14B | $2.68B |
| Terminal Value | $102.53B | $44.78B |
What Are DLR's Key Financial Metrics?
Earnings & Growth
Current Price
$178.14
EPS (TTM)
$2.06
Forward P/E
64.5
Profit Margin
11.8%
Cash & Balance Sheet
Free Cash Flow
3.8B
EBITDA
3.2B
Book Value
$72.17
Total Debt
20.1B
What Do Analysts Say About DLR?
Low
$190.00
Average
$223.28
High
$250.00
Upside
+25.3%
DLR Fair Value FAQ
What is the fair value of DLR?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), DLR's estimated fair value is $90.60. The stock is currently trading at $178.14, which makes it overvalued by our analysis.
How is DLR's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is DLR overvalued or undervalued?
Based on our analysis, DLR is overvalued. The current price of $178.14 is 49.1% above our estimated fair value of $90.60.
What do Wall Street analysts say about DLR?
32 analysts cover Digital Realty with a consensus rating of "Strong Buy." The average price target is $223.28, ranging from $190.00 to $250.00. This implies 25.3% upside from the current price.