Intrinsic value of CoreSite Realty Corporation (COR)

[per Chepakovich valuation model]

other valuations of COR

[per Chepakovich valuation model]  See other valuations of COR stock

Previous Close$117.69
Intrinsic Value
Upside potential
Previous Close
$117.69

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %6.0NaN
Revenue, $607NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m467NaN
Operating income, $m140NaN
EBITDA, $m313NaN
Interest expense (income), $mNaN
Earnings before tax, $m79NaN
Tax expense, $m0NaN
Net income, $m79NaN

BALANCE SHEET

Cash and short-term investments, $m6NaN
Total assets, $m2176NaN
Adjusted assets (=assets-cash), $m2171NaN
Average production assets, $m1838NaN
Working capital, $m-117NaN
Total debt, $m1716NaN
Total liabilities, $m2104NaN
Total equity, $m72NaN
Debt-to-equity ratio23.675NaN
Adjusted equity ratio0.031NaN

CASH FLOW

Net income, $m79NaN
Depreciation, amort., depletion, $m173NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m271NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-268NaN
Free cash flow, $m539NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-117
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN