The Discounted Cash Flow (DCF) valuation of CoreSite Realty Corp (COR) is 381.22 USD. With the latest stock price at 341.05 USD, the upside of CoreSite Realty Corp based on DCF is 11.8%.
Based on the latest price of 341.05 USD and our DCF valuation, CoreSite Realty Corp (COR) is a buy. buying COR stocks now will result in a potential gain of 11.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.6% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 256.85 - 761.35 | 381.22 |
| Upside | -24.7% - 123.2% | 11.8% |