The Discounted Cash Flow (DCF) valuation of CoreSite Realty Corp (COR) is 354.36 USD. With the latest stock price at 297.06 USD, the upside of CoreSite Realty Corp based on DCF is 19.3%.
Based on the latest price of 297.06 USD and our DCF valuation, CoreSite Realty Corp (COR) is a buy. buying COR stocks now will result in a potential gain of 19.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.8% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 236.69 - 694.94 | 354.36 |
| Upside | -20.3% - 133.9% | 19.3% |