The Discounted Cash Flow (DCF) valuation of CyrusOne Inc (CONE) is (98.78) USD. With the latest stock price at 90.36 USD, the upside of CyrusOne Inc based on DCF is -209.3%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.9% | 7.0% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (875.87) - (65.77) | (98.78) |
| Upside | -1069.3% - -172.8% | -209.3% |