Linked here is a detailed quantitative analysis of Digital Realty Trust, Inc. (DLR). Below are some highlights from the above linked analysis:
Company Description: Digital Realty Trust, Inc., a real estate investment trust (REIT), that owns, acquires, repositions and manages technology-related real estate.
Fair Value: In calculating fair value, I consider the NPV MMA Differential Fair Value along with these four calculations of fair value, see page 2 of the linked PDF for a detailed description:
Avg. High Yield Price
20-Year DCF Price
Avg. P/E Price
Digital Realty is trading at a discount to only 3.) above. The stock is trading at a 7.9% discount to its calculated fair value of $73.94. Digital Realty earned a Star in this section since it is trading at a fair value.
Dividend Analytical Data: In this section there are three possible Stars and three key metrics, see page 2 of the linked PDF for a detailed description:
Free Cash Flow Payout
Debt To Total Capital
Dividend Growth Rate
Years of Div. Growth
Rolling 4-yr Div. > 15%
Digital Realty earned two Stars in this section for 2.) and 3.) above. The stock earned a Star as a result of its most recent Debt to Total Capital being less than 45%. Digital Realty earned a Star for having an acceptable score in at least two of the four Key Metrics measured.
Rolling 4-yr Div. > 15% means that dividends grew on average in excess of 15% for each consecutive 4 year period over the last 10 years (2001-2004, 2002-2005, 2003-2006, etc.) I consider this a key metric since dividends will double every 5 years if they grow by 15%. The company has paid a cash dividend to shareholders every year since 1947 and has increased its dividend payments for 8 consecutive years.
Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA) or Treasury bond? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section, see page 2 of the linked PDF for a detailed description:
NPV MMA Diff.
Years to > MMA
Digital Realty earned a Star in this section for its NPV MMA Diff. of the $49,803. This amount is in excess of the $2,700 target I look for in a stock that has increased dividends as long as Digital Realty has. The stock's current yield of 4.% exceeds the 3.1% estimated 20-year average MMA rate.
Memberships and Peers: The company's peer group includes: Brandywine Realty Trust (BDN) with a 5.8% yield, CoreSite Realty Corporation (COR) with a 3.7% yield and Dupont Fabros Technology, Inc. (DFT) with a 2.0% yield.
Conclusion: Digital Realty earned one Star in the Fair Value section, earned two Stars in the Dividend Analytical Data section and earned one Star in the Dividend Income vs. MMA section for a total of four Stars. This quantitatively ranks Digital Realty as a 4-Star Strong stock.
Using my D4L-PreScreen.xls model, I determined the share price would need to increase to $182.03 before Digital Realty's NPV MMA Differential decreased to the $2,700 minimum that I look for in a stock with 8 years of consecutive dividend increases. At that price the stock would yield 1.5%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $2,700 NPV MMA Differential, the calculated rate is 8.5%. This dividend growth rate is lower than the 17.4% used in this analysis, thus providing a significant margin of safety. Digital Realty has a risk rating of 1.75, which classifies it as a Medium risk stock.
Digital Realty has found its niche by focusing on the technology side of the real estate market. A portfolio of highly coveted properties and high switching costs will keep Digital Realty generating steady profits over the long haul. In addition, its relatively low free cash payout and debt to total capital leave room for future dividend increases. I will continue to add to my position while Digital Realty is trading below its calculated fair value price of $73.94, and as my allocation allows.
Full Disclosure: At the time of this writing, I was long Digital Realty (4.2% of my High-Yield Portfolio). See a list of all my dividend growth holdings here.
Disclaimer: Material presented here is for informational purposes only. The above quantitative stock analysis, including the Star rating, is mechanically calculated and is based on historical information. The analysis assumes the stock will perform in the future as it has in the past. This is generally never true. Before buying or selling any stock you should do your own research and reach your own conclusion.