As of 2025-06-17, the Intrinsic Value of CoreSite Realty Corp (COR) is 350.85 USD. This COR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 292.50 USD, the upside of CoreSite Realty Corp is 19.90%.
The range of the Intrinsic Value is 236.20 - 673.41 USD
Based on its market price of 292.50 USD and our intrinsic valuation, CoreSite Realty Corp (COR) is undervalued by 19.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 236.20 - 673.41 | 350.85 | 19.9% |
| DCF (Growth 10y) | 307.45 - 816.63 | 441.76 | 51.0% |
| DCF (EBITDA 5y) | 210.85 - 291.53 | 245.11 | -16.2% |
| DCF (EBITDA 10y) | 290.62 - 408.76 | 340.75 | 16.5% |
| Fair Value | 43.68 - 43.68 | 43.68 | -85.07% |
| P/E | 167.71 - 239.73 | 224.84 | -23.1% |
| EV/EBITDA | 161.10 - 401.51 | 263.83 | -9.8% |
| EPV | 174.71 - 234.44 | 204.57 | -30.1% |
| DDM - Stable | 98.86 - 344.19 | 221.53 | -24.3% |
| DDM - Multi | 140.28 - 369.95 | 202.29 | -30.8% |
| Market Cap (mil) | 56,692.35 |
| Beta | 0.12 |
| Outstanding shares (mil) | 193.82 |
| Enterprise Value (mil) | 62,570.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.24% |
| Cost of Debt | 4.46% |
| WACC | 6.96% |