The Discounted Cash Flow (DCF) valuation of CoreSite Realty Corp (COR) is 398.82 USD. With the latest stock price at 318.03 USD, the upside of CoreSite Realty Corp based on DCF is 25.4%.
Based on the latest price of 318.03 USD and our DCF valuation, CoreSite Realty Corp (COR) is a buy. buying COR stocks now will result in a potential gain of 25.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 262.25 - 822.45 | 398.82 |
| Upside | -17.5% - 158.6% | 25.4% |