COR
CoreSite Realty Corp
Price:  
293.66 
USD
Volume:  
3,541,972.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COR Intrinsic Value

19.90 %
Upside

What is the intrinsic value of COR?

As of 2025-06-23, the Intrinsic Value of CoreSite Realty Corp (COR) is 352.18 USD. This COR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 293.66 USD, the upside of CoreSite Realty Corp is 19.90%.

The range of the Intrinsic Value is 236.59 - 679.96 USD

Is COR undervalued or overvalued?

Based on its market price of 293.66 USD and our intrinsic valuation, CoreSite Realty Corp (COR) is undervalued by 19.90%.

293.66 USD
Stock Price
352.18 USD
Intrinsic Value
Intrinsic Value Details

COR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 236.59 - 679.96 352.18 19.9%
DCF (Growth 10y) 307.96 - 824.60 443.45 51.0%
DCF (EBITDA 5y) 214.05 - 292.69 248.21 -15.5%
DCF (EBITDA 10y) 294.15 - 410.46 344.40 17.3%
Fair Value 43.68 - 43.68 43.68 -85.12%
P/E 167.89 - 243.23 224.41 -23.6%
EV/EBITDA 161.10 - 403.03 267.49 -8.9%
EPV 174.93 - 235.27 205.10 -30.2%
DDM - Stable 98.97 - 347.12 223.04 -24.0%
DDM - Multi 140.45 - 373.19 202.95 -30.9%

COR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 56,917.18
Beta 0.12
Outstanding shares (mil) 193.82
Enterprise Value (mil) 62,795.33
Market risk premium 4.60%
Cost of Equity 7.22%
Cost of Debt 4.46%
WACC 6.94%