DCF Calculator

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

Public Storage (PSA-PH)

Real Estate | REIT - Industrial

Today's Price

$19.36

Today's Fair Value

$35.03 +80.94%

Margin of Safety

+44.73%

Projected Value (5Y)

$56.41 +191.37%

Dividends Paid (5Y)

$8.11

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: 6.08% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.44x)

Discount Rate