As of 2024-12-12, the Intrinsic Value of CyrusOne Inc (CONE) is
115.30 USD. This CONE valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 90.36 USD, the upside of CyrusOne Inc is
27.60%.
The range of the Intrinsic Value is 87.40 - 149.39 USD
115.30 USD
Intrinsic Value
CONE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(875.87) - (65.77) |
(98.78) |
-209.3% |
| DCF (Growth 10y) |
(58.46) - (610.79) |
(81.30) |
-190.0% |
| DCF (EBITDA 5y) |
87.40 - 149.39 |
115.30 |
27.6% |
| DCF (EBITDA 10y) |
102.71 - 217.01 |
151.32 |
67.5% |
| Fair Value |
1.70 - 1.70 |
1.70 |
-98.12% |
| P/E |
3.33 - 8.77 |
5.83 |
-93.5% |
| EV/EBITDA |
35.00 - 106.11 |
68.44 |
-24.3% |
| EPV |
(41.32) - (53.83) |
(47.58) |
-152.7% |
| DDM - Stable |
3.06 - 25.50 |
14.28 |
-84.2% |
| DDM - Multi |
34.81 - 134.79 |
48.46 |
-46.4% |
CONE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,850.71 |
| Beta |
0.38 |
| Outstanding shares (mil) |
131.15 |
| Enterprise Value (mil) |
15,154.21 |
| Market risk premium |
4.24% |
| Cost of Equity |
6.42% |
| Cost of Debt |
10.13% |
| WACC |
6.95% |