The Discounted Cash Flow (DCF) valuation of CoreSite Realty Corp (COR) is 357.86 USD. With the latest stock price at 296.23 USD, the upside of CoreSite Realty Corp based on DCF is 20.8%.
Based on the latest price of 296.23 USD and our DCF valuation, CoreSite Realty Corp (COR) is a buy. buying COR stocks now will result in a potential gain of 20.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.8% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 238.97 - 702.76 | 357.86 |
| Upside | -19.3% - 137.2% | 20.8% |