DCF Calculator

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

Public Storage (PSA-PG)

Real Estate | REIT - Industrial

Today's Price

$17.72

Today's Fair Value

$31.75 +79.18%

Margin of Safety

+44.19%

Projected Value (5Y)

$51.13 +188.54%

Dividends Paid (5Y)

$7.22

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: 11.19% | CAGR (5y): -0.04%

Exit Price Multiple

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

Discount Rate