DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Public Storage (PSA-PF)

Real Estate | REIT - Industrial

Today's Price

$17.87

Today's Fair Value

$31.69 +77.34%

Margin of Safety

+43.61%

Projected Value (5Y)

$51.03 +185.56%

Dividends Paid (5Y)

$7.12

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.26% | CAGR (5y): 10.98%

Diluted Shares Growth Rate

Regression: 0.16% | CAGR (5y): 0.14%

Dividend Growth Rate

Regression: 8% | CAGR (5y): 0.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.4x)

Discount Rate