The Discounted Cash Flow (DCF) valuation of CoreSite Realty Corp (COR) is 298.48 USD. With the latest stock price at 232.24 USD, the upside of CoreSite Realty Corp based on DCF is 28.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.1% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 202.99 - 587.84 | 298.48 |
| Upside | -12.6% - 153.1% | 28.5% |