The Discounted Cash Flow (DCF) valuation of CoreSite Realty Corp (COR) is 313.04 USD. With the latest stock price at 289.08 USD, the upside of CoreSite Realty Corp based on DCF is 8.3%.
Based on the latest price of 289.08 USD and our DCF valuation, CoreSite Realty Corp (COR) is a buy. buying COR stocks now will result in a potential gain of 8.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.9% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 205.97 - 633.12 | 313.04 |
| Upside | -28.7% - 119.0% | 8.3% |