CONE
CyrusOne Inc
Price:  
90.36 
USD
Volume:  
1,377,730.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CONE Intrinsic Value

17.50 %
Upside

What is the intrinsic value of CONE?

As of 2025-05-17, the Intrinsic Value of CyrusOne Inc (CONE) is 106.19 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 17.50%.

The range of the Intrinsic Value is 87.57 - 140.99 USD

Is CONE undervalued or overvalued?

Based on its market price of 90.36 USD and our intrinsic valuation, CyrusOne Inc (CONE) is undervalued by 17.50%.

90.36 USD
Stock Price
106.19 USD
Intrinsic Value
Intrinsic Value Details

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) 87.57 - 140.99 106.19 17.5%
DCF (EBITDA 10y) 102.91 - 205.25 139.69 54.6%
Fair Value 1.70 - 1.70 1.70 -98.12%
P/E 4.29 - 10.27 7.32 -91.9%
EV/EBITDA 35.09 - 113.74 60.57 -33.0%
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%