As of 2025-05-13, the Intrinsic Value of CyrusOne Inc (CONE) is 104.76 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 15.90%.
The range of the Intrinsic Value is 84.77 - 139.52 USD
Based on its market price of 90.36 USD and our intrinsic valuation, CyrusOne Inc (CONE) is undervalued by 15.90%.
| 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) | 84.77 - 139.52 | 104.76 | 15.9% |
| DCF (EBITDA 10y) | 99.64 - 203.19 | 137.86 | 52.6% |
| Fair Value | 1.70 - 1.70 | 1.70 | -98.12% |
| P/E | 4.21 - 10.12 | 7.20 | -92.0% |
| EV/EBITDA | 33.73 - 112.70 | 59.82 | -33.8% |
| 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% |
| 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% |